QuickLinks-- Click hereUse these links to rapidly navigate through thisreview the document
TABLE OF CONTENTS

As filed with the Securities and Exchange Commission on March 1, 2002October 26, 2004

Registration No. 333-



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM S-1

REGISTRATION STATEMENT
UNDER
THE SECURITIES ACT OF 1933


FIVE STAR QUALITY CARE, INC.


(Exact name of registrant as specified in its charter)

Maryland
805104-3516029
(State or other jurisdiction of
incorporation or organization)
8051
(Primary Standard Industrial
Classification Code Number)
04-3516029
(I.R.S. Employer
Identification Number)

400 Centre Street
Newton, Massachusetts 02458
(617) 796-8387
(Address, including zip code, and telephone number, including area code, of registrant's principal executive offices)

Evrett W. Benton, President
Five Star Quality Care, Inc.
400 Centre Street
Newton, Massachusetts 02458
(617) 796-8387
(Name, address, including zip code, telephone number, including area code, of agent for service)


Copy to:

William J. Curry, Esq.
Sullivan & Worcester LLP
One Post Office Square
Boston, Massachusetts 02109
(617) 338-2800
Frederick W. Kanner, Esq.
Glenn R. Pollner, Esq.
Dewey Ballantine LLP
1301 Avenue of the Americas
New York, New York 10019
(212) 259-8000

William J. Curry, Esq.
Sullivan & Worcester LLP
One Post Office Square
Boston, Massachusetts 02109
(617) 338-2800


Approximate date of commencement of proposed sale to the public: As soon as practicable after this Registration Statement becomes effective.


If any of the securities being registered on this form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, check the following box. o/ /

If this form is filed to register additional securities for an offering pursuant to Rule 462(b) under the Securities Act, please check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. o/ /

If this form is a post-effective amendment filed pursuant to Rule 462(c) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. o/ /

If delivery of the prospectus is expected to be made pursuant to Rule 434, please check the following box. o/ /


CALCULATION OF REGISTRATION FEE



Title of Each Class of Securities to be Registered Amount to be Registered Proposed Maximum Offering Price Per Unit Proposed Maximum Aggregate Offering Price Amount of Registration Fee(2)

Common Stock, $.01 par value 3,450,000(1) $8.38 $28,911,000 $2,660


Title of Each Class of Securities
to be Registered

 Amount to be Registered
 Proposed Maximum Offering Price Per Unit
 Proposed Maximum Aggregate Offering Price
 Amount of Registration Fee(2)

Common Stock, $.01 par value per share 2,300,000(1) $7.10 $16,330,000 $2,069.02

(1)
Includes 450,000300,000 shares of common stock which may be purchased by the underwriters to cover over-allotments, if any.

(2)
Estimated solely for the purpose of calculating the registration fee pursuant to Rule 457(c) under the Securities Act of 1933, as amended, on the basis of the average high and low prices of the Registrant's common stock on February 25, 2002,October 21, 2004, as reported by the American Stock Exchange.



        The Registrant hereby amends this Registration Statement on such date or dates as may be necessary to delay its effective date until the Registrant shall file a further amendment which specifically states that this Registration Statement shall thereafter become effective in accordance with Section 8(a) of the Securities Act of 1933 or until this Registration Statement shall become effective on such date as the Commission, acting pursuant to said Section 8(a), may determine.





PRELIMINARY PROSPECTUSSubject to completionMarch [    ], 2002

Information contained herein is subject to completion or amendment. A registration statement relating to these securities has been filed with the Securities and Exchange Commission. These securities may not be sold nor may offers to buy be accepted prior to the time the registration statement becomes effective. This prospectus shall not constitute an offer to sell or the solicitation of an offer to buy nor shall there be any sale of these securities in any state in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such state.

3,000,000PRELIMINARY PROSPECTUS                        Subject to completion                        October 26, 2004

2,000,000 Shares

FIVE STAR QUALITY LOGOLOGO

Common Stock


We are selling all of the 3,000,0002,000,000 shares of common stock offered in this prospectus.

Our common shares are traded on the American Stock Exchange, under the symbol "FVE". On                February 28, 2002,, the last reported sale price of our common shares on the American Stock Exchange was $8.29$      per share.

Investment in our shares involves a high degree of risk. You should read carefully this entire prospectus, including the section entitled "Risk factors" that begins on page 57 of this prospectus, which describes the material risks.

Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this prospectus is truthful and complete. Any representation to the contrary is a criminal offense.

 
 Per share


 Total



Public offering price $  $ 

Underwriting discounts and commissions $  $ 

Proceeds, before expenses, to us $  $ 

The underwriters may also purchase from us up to an additional 450,000300,000 shares, at the public offering price less the underwriting discount, to cover over-allotments, if any, within 30 days from the date of this prospectus.

The underwriters are offering our shares as described in "Underwriting". Delivery of the shares will be made on or about                  March     , 2002..

UBS Warburg

Jefferies & Company, Inc.



                Wachovia Securities

LOGO

        You should rely only on the information contained in this prospectus. We have not, and the underwriters have not, authorized anyone to provide you with different information. If anyone provides you with different or inconsistent information, you should not rely on it. We are not, and the underwriters are not, making an offer to sell these securities in any jurisdiction where the offer or sale is not permitted. You should assume that the information contained in this prospectus is accurate as of the date on the cover. Changes may occur after that date and we may not update this information except as required by applicable law.

TABLE OF CONTENTS


References in this prospectus to "we", "us", "our", the "Company" or "Five Star" mean Five Star Quality Care, Inc. and its subsidiaries. In presenting "as adjusted" information in this prospectus, we have assumed that this offering has been completed and that we have applied the net proceeds as described in this prospectus. References in this prospectus to "Marriott" mean Marriott Senior Living Services, Inc., a subsidiary of Marriott International, Inc.

ii


i


Prospectus summary

The following summary highlights information contained in other parts of this prospectus. Because it is a summary, it does not contain all of the information you should consider before investing in our common shares. You should read the entire prospectus carefully, including "Risk factors" and the financial statements and related notes, before making an investment decision.

OUR COMPANY

We operate senior living communities, including independent living and congregate care communities, assisted living facilitiescommunities and nursing homes. Since we became a separate public company, we have selectively divested nursing homes and acquired independent and assisted living communities where a large majority of the revenues are paid by residents from their private resources. The following charts illustrate the changes in our business since we became a public company on December 31, 2001 to September 30, 2004, adjusted for the pending acquisition of LTA Holdings, Inc., or LTA, described below in "Recent Developments":

Five Star Operations

At December 31, 2001

At September 30, 2004


           54 nursing homes
               (5,074 living units)
           2 independent living
                communities
               (137 living units)


        52 nursing homes
            (4,847 living units)
        34 independent living
            communities
            (7,821 living units)
        62 assisted living communities
            (3,935 living units)

$229.6 million revenues(1)


        $694.0 million revenues(2)

PIE CHARTS


PIE CHARTS

(1)
Revenues at these communities for the year ended December 31, 2001.
(2)
Revenues at these communities for the three months ended September 30, 2004, annualized.

RECENT DEVELOPMENTS

        Since January 1, 2004, the following recent developments have occurred:

    Improved profits.  We earned $0.06/share, $0.11/share and $0.    /share in the three month periods ended March 31, June 30 and September 30, 2004, respectively. Since we became a separate public company until 2004, we were not consistently profitable. We believe that our recently improved financial performance is the result of changes in our business which we have implemented; but, of course, our future profitability is not guaranteed. See "Risk factors" beginning on page 6.

    LTA acquisition.  In September 2004, we agreed to acquire LTA for approximately $208 million. LTA owns and operates 47 senior living communities with 2,636 living units, which primarily

      offer assisted living services. LTA's historical revenues from these communities for the six months ended June 30, 2004 annualized was $78.9 million, and 100% of these revenues were paid by residents from their private resources. LTA also manages 12 assisted living communities for third party owners, but we do not know if we will continue to manage these communities. We intend to finance the LTA acquisition with cash on hand, assumption of certain mortgage debt and leasehold obligations, and a sale leaseback of 35 LTA communities for $165 million. Our business plan for the LTA communities is to increase revenues by increasing occupancies at the communities. We also expect to realize cost savings by combining the LTA operations with our existing operations. We can provide no assurances that the expected financial benefits from the LTA acquisition will be achieved. Completion of the LTA acquisition is subject to various conditions customary in transactions of this type, including licensing and receiving third party consents. We expect this transaction to close before year end 2004, but there is no assurance that it will close. This offering is not contingent upon the closing of the LTA acquisition.

    Pharmacy expansion.  In September 2004, we purchased an institutional pharmacy business located in Lincoln, Nebraska for $3 million. This business currently provides pharmacy services to 24 nursing homes. Our business plan is to expand this business by offering pharmacy services at some or all of the 14 communities which we operate in Nebraska. We used cash on hand to complete this acquisition.

OUR GROWTH STRATEGY

        In addition to managing our existing operations, we intend to continue to grow our business.

        Our principal growth strategy is to acquire independent and assisted living communities where a large majority of the revenues are paid with residents' private resources. We prefer to purchase communities which have achieved or are close to stabilized operations. For example, the LTA communities which we expect to acquire have current occupancy of approximately 85%, while the independent and assisted living communities we now operate have current occupancy of approximately 90%. We also try to make acquisitions where we can realize cost savings by combining operations with our existing operations.

        Starting in the mid 1990s, a large number of independent and assisted living communities were developed with financing from private equity and real estate opportunity funds. We believe that many of these communities are now at or approaching stabilized operations and many of these financial investors are now anxious to sell. For example: in 2002, we acquired 15 independent and assisted living communities which were assembled and developed by Constellation Health Services, Inc., a division of Constellation Energy Group, Inc., f/k/a Baltimore Gas and Electric Company; and the controlling shareholder of LTA is a private equity fund that was created by an investment bank. We expect to pursue similar acquisitions for the next several years.

        We also intend to expand our institutional pharmacy business. We acquired our first pharmacy in Waukesha, Wisconsin in 2003. As described in "Business—Recent Developments", during 2004, we acquired a second pharmacy located in Lincoln, Nebraska. Whenever we buy an institutional pharmacy business we seek to grow its business by providing pharmacy services at our senior living communities within the same service area. We are currently interested in acquiring pharmacies in other areas where we own senior living communities. We can provide no assurances that we will be able to continue these pharmacy expansion activities, but we intend to do so.

        Although expansion of our nursing home business is not our primary growth strategy, we have in the past considered acquiring more nursing homes. Most nursing homes are financially dependent upon the Medicare and Medicaid programs. Accordingly, we believe the potential for profitable operations of nursing homes is limited by government rate setting. In these circumstances, we are only interested in expanding our nursing home operations at prices which we believe take account of the risks inherent in government rate setting. In the past few years, we have not been able to buy nursing homes at prices we consider appropriate, but we may continue to investigate such opportunities in the future.


HISTORICAL AND CURRENT RELATIONS WITH SENIOR HOUSING PROPERTIES TRUST AND SUNRISE SENIOR LIVING, INC.

        We were formed in 2000 as a subsidiary of Senior Housing Properties Trust, or Senior Housing, a publicly tradedowned real estate investment trust, or REIT, with $1.2 billion of assets.REIT. We were created to operate nursing homes owned by Senior Housing which were repossessed from defaulting tenants. During 2000 and 2001, we closed certain unprofitable nursing homes and we stabilized operations at others. On December 31, 2001, Senior Housing distributed substantially all of our common shares to its shareholders in a spin-off transaction and we became a separate publicly traded company. We currently operate 87 senior living facilities, all of which we lease from Senior Housing. Marriott manages 31 of these facilities for us. We recently agreed to acquire five additional senior living communities for $45.5 million. We intend to use substantially all of the proceeds from this offering to partially fund this acquisition. The following chart summarizes our operations for 2001, on a pro forma basis as if we had conducted our current operations, and had completed our pending acquisition, as of the beginning of that year:

Facilities

 Living Units

 Other Data


Indep. liv. apts. and mixed communities 30 Indep. liv. apts. 4,591 Revenues: $521 million
Asst. liv. facilities 8 Asst. living suites 1,939 -from residents' private resources 60%
Nursing homes 54 Spec. care beds 294 -from Medicare / Medicaid 40%
Total: 92 Nursing beds   6,578 Occupancy at 12/31/01 90%
    Total: 13,402 Locations 22 states

THE MARKET OPPORTUNITY

We believe significant opportunities exist for us to expand because of current conditions in the senior living industry, including:

A large number of senior living facilities are for sale.    As a result of excessive development of senior living facilities in the 1990s, many operators experienced lower than expected occupancy. Newly developed facilities attracted residents from established facilities. These factors resulted in increased financial pressure on operators who had incurred significant debts to finance their growth. Further, significant Medicare rate reductions forced many nursing homes into bankruptcy. These factors have caused many operators to offer facilities for sale or to seek to exit the industry.

The senior living business is improving.    New development of senior living facilities has been curtailed and many outdated facilities have closed. At the same time, the U.S. population continues to age. These factors have created increased occupancy at many existing senior living facilities. Labor is a major cost at senior living facilities and the current economic slow-down has lessened wage pressures. Also, nursing homes are adjusting their operations to new payment levels.

Many of our competitors are financially weak.    As a result of financial difficulties resulting from the factors described above, many of our competitors have recently been focused more upon reorganizing their debt than upon growth. Many senior living companies started in the 1990s have experienced failed business plans and have had difficulty attracting new capital. Some of our competitors cannot access growth capital because they are in or have recently emerged from bankruptcy and are now controlled by their former creditors.


1


OUR GROWTH STRATEGY

Our growth strategy is to acquire facilities that provide high quality services to residents who pay with private resources. In January 2002, we leased 31 senior living communities from Senior Housing. Approximately 88% of the revenues from these communities is paid by residents from their private resources. At the five communities we have agreed to acquire, all of the revenues are paid by residents from private resources. Our nursing homes derive a majority of their revenue from Medicare and Medicaid. In the future we may decide to expand our nursing home operations; however, if we do so, we expect to price such acquisitions at levels which take account of the increased risks associated with Medicare and Medicaid revenues.

Our senior management team has significant experience in the senior living industry. Although we have substantial lease obligations, we currently have zero debt. We believe our relationship with our former parent company, Senior Housing, may provide us with capital to finance some acquisitions. We believe that this combination of our experienced management, our financial position and our relationship with Senior Housing will enable us to expand our operations and compete successfully in the senior living industry.

OUR HISTORY

We were formed in 2000 as a subsidiary of Senior Housing. In July 2000, Senior Housing repossessed senior living properties from former tenants and we began to operate those facilities. Between July 2000lease the nursing homes from Senior Housing which we formerly operated for it, and December 2001, we closed unprofitable facilities and stabilized operations of other facilities. At year end 2001, substantially all of our shares were distributed to Senior Housing shareholdersshareholders. Although we are now a separate public company, we maintain close relations with Senior Housing. Two of our directors are also trustees of Senior Housing. Senior Housing and we becamesometimes consider joint acquisition opportunities. Ninety-seven of the total 101 senior living communities which we currently operate are owned by, and leased from, Senior Housing, and Senior Housing has agreed to a separate company listed onsale and leaseback transaction which will provide the American Stock Exchange.majority of our funding for the LTA acquisition. We believe our close relationship with Senior Housing benefits us because it affords us an ability to consider larger investments than our independent resources might permit.

At the time of our spin-off we leased 56 senior living facilities which we formerly operated forspin off from Senior Housing, consisting of 54 nursing homes and two assistedwe agreed to lease 31 senior living communities with 5,2117,418 living units.units which Senior Housing had agreed to purchase. These communities were operated under long term contracts by a subsidiary of Marriott International, Inc., or Marriott. In 2003, Marriott sold its senior living subsidiary to a subsidiary of Sunrise Senior Living, Inc., or Sunrise. At about that time, Marriott and we had litigation concerning whether we could terminate Sunrise's management as a result of this sale, among other matters. This litigation was settled in early 2004, and Sunrise now operates these communities for our account. By mutual agreement of Sunrise and us, one of these communities was closed in May 2004. Our 2001 pro formaannualized revenues from these facilities are $227the remaining 30 Sunrise managed communities is approximately $300 million, and ourthese revenues, rent is $7 million annually.

In January 2002, we leased 31 up-market retirement communities with 7,487 living units, a majority of which are independent living apartments. Theseto Senior Housing and management fees to Sunrise related to these communities are managed by Marriott. Our pro forma 2001 revenues fromrecorded in our income statement. We continue to believe that the loss of the "Marriott" name was a serious loss for marketing these facilitiescommunities, but we are $277 million,working with Sunrise to maintain and our rent is $63 million annually plus a percentage of gross revenues which is escrowed as a capital expenditure reserve.

In January 2002, we agreed to acquire five senior living communities for $45.5 million. These five communities are located in five states and contain 704 living units, including 531 independent living apartments and 173 assisted living suites. These communities are 88% occupied and 100% of their revenues are paid from residents' private resources. We expect to finance this acquisition with the proceeds of this offering and our cash on hand. Before or after this acquisition is closed, we may enter a financing transaction for some or all ofimprove these properties. We expect this acquisition will be completed in April 2002, but there is no assurance that it will close. The closing of this acquisition is subject to completion of various state licensing matters and other customary closing conditions. This offering is not contingent upon our closing this acquisition.operations.


2



The offering
THE OFFERING


Common stock being offered

 
3,000,000
2,000,000 shares

Common stock to be outstanding after the offering

 
7,624,333
10,538,634 shares

Use of proceeds

 

The net proceeds to us from this offering will be $23.4$13.1 million, assuming a public offering price of $8.29$7.10 per share. We intend to use these net proceeds for our pending acquisition. If this acquisition does not occur, we will use these proceeds for general business purposes, possibly including otherpossible acquisitions which have not yet been identified.

American Stock Exchange symbol

 

FVE

Risk factors

 

An investment in our common shares involves significant risks. Before making an investment in our common shares, you should carefully review the information under the caption "Risk factors".

The number of shares to be outstanding after the offering is based on 4,624,3338,538,634 shares outstanding on February 28, 2002.October 21, 2004. If the underwriters exercise their over-allotment option in full, we will issue an additional 450,000300,000 shares.

Unless otherwise stated, all information contained in this prospectus assumes no exercise of the over-allotment option we granted to the underwriters.


We are a Maryland corporation. Our principal place of business is 400 Centre Street, Newton, Massachusetts 02458, and our telephone number is (617) 796-8387.



3


SUMMARY HISTORICAL AND PRO FORMA FINANCIAL DATA


Summary historical and pro forma financial data

The following summary financial data has been derived from the financial statements included elsewhere in this prospectus, and shows, for the period or date presented, our summary historical and pro forma income statement and balance sheet data, giving effect to this offering and our pending acquisition of LTA, including the transactions which have occurredsale and transactions that we expectleaseback to occur as described in detail inSenior Housing of certain of the footnotes to our pro forma financial statements included elsewhere in this prospectus.acquired communities. As discussed under "Risk factors" and "Management's discussion and analysis of financial condition and results of operations", we are a relatively new company and our historical financial information is not necessarily reflective of our current operations. Accordingly, you should not place undue reliance on our historical financial information. In addition, pro forma financial information may not be reflective of what our financial results or financial position would have been had these transactionsthe LTA acquisition, including the sale leaseback with Senior Housing, been consummatedcompleted as of the dates indicated in our pro forma financial statements.

 
 Year Ended December 31, 2001

 
Statement of operations data

 Historical

 After giving pro
forma effect to
the spin off,
the FSQ merger
and the lease of
31 Marriott
communities

 As adjusted for
this offering and
after giving pro
forma effect to
the spin off,
the FSQ merger
and the lease of
31 Marriott
communities

 As adjusted for
this offering and
after giving pro
forma effect to
the spin off,
the FSQ merger,
the lease of 31
Marriott
communities and
the pending
acquisition

 
 
 
 

 
  ($ in thousands, except per share data) 
Revenues $229,235 $506,734 $506,734 $520,951 
  
 
 
 
 
Expenses:         
 Property operating expenses 211,850 396,892 396,892 405,397 
 Rent  77,354 77,354 77,354 
 Depreciation and amortization 1,274 406 406 1,441 
 Interest, net (43)   
 General and administrative 15,627 32,137 32,137 32,222 
  
 
 
 
 
  Total expenses 228,708 506,789 506,789 516,414 
  
 
 
 
 
Income before income taxes 527 (55)(55)4,537 
Provision for income taxes  (20)(20)1,587 
  
 
 
 
 
Net income $527 $(35)$(35)$2,950 
  
 
 
 
 

Net income per share

 

$0.12

 

$(0.01

)

$0.00

 

$0.39

 
Weighted average shares 4,374 4,624 7,624 7,624 
Other data:         
 Occupancy 88%90%90%90%
 Total units 5,211 12,698 12,698 13,402 
 Private pay % of revenues 24%59%59%60%
 EBITDA (1) 1,758 351 351 5,978 
Balance sheet data

 At December 31, 2001


  ($ in thousands)
Cash and cash equivalents $24,943 $30,608 $53,986 $7,986
Total assets 68,043 81,297 104,675 104,675
Total debt    
Total liabilities 17,810 32,018 32,018 32,018
  
 
 
 
Shareholders' equity $50,233 $49,279 $72,657 $72,657
 
 For the six months ended June 30, 2004
 
 
 Historical
 After giving
pro forma effect
to the pending
LTA acquisition

 As adjusted for this
offering after giving
pro forma effect
to the pending
LTA acquisition

 
 
 (dollars in thousands, except per share data)

 
Statement of Operations Data          
Revenues $305,045 $344,540 $344,540 
Property operating expenses  241,230  268,347  268,347 
Management fee to Sunrise  9,191  9,191  9,191 
Rent expense  40,582  48,599  48,599 
General and administrative  9,935  13,539  13,539 
Depreciation and amortization  1,839  2,289  2,289 
Interest expense  245  1,399  1,399 
  
 
 
 
Total expenses  303,022  343,364  343,364 
  
 
 
 

Income from continuing operations before gain on sale of assets, equity in income of affiliates and income taxes

 

 

2,023

 

 

1,176

 

 

1,176

 
 
Gain on sale of assets

 

 


 

 

6

 

 

6

 
 Equity in income of affiliates    27  27 
  
 
 
 
     33  33 
  
 
 
 
Income from continuing operations before income taxes  2,023  1,209  1,209 
Provision for income taxes       
  
 
 
 
Income from continuing operations $2,023 $1,209 $1,209 
Income per share from continuing operations $0.24 $0.14 $0.12 
Weighted average shares  8,520  8,520  10,520 
Other data:          
 Occupancy  89% 89% 89%
 Total units  13,967  16,603  16,603 
 Private pay % of revenue  57% 63% 63%

Income from continuing operations

 

$

2,023

 

$

1,209

 

$

1,209

 
 add depreciation and amortization  245  2,289  2,289 
 add interest expense  1,839  1,399  1,399 
  
 
 
 
EBITDA (1) $4,107 $4,897 $4,897 
           


Balance Sheet Data          
Cash and cash equivalents $28,879 $30,539 $43,674 
Total current assets  68,394  73,375  86,510 
Total assets  145,937  183,699  196,834 
Short-term liabilities  51,141  59,256  59,256 
Long-term liabilities  28,863  58,510  58,510 
Common equity $65,933 $65,933 $79,068 

(1)
EBITDA consists ofWe consider earnings before interest, taxes, depreciation and amortization. We consideramortization, or EBITDA, to be an indicative measure of our operating performance. EBITDA is also useful in measuring our ability to service debt, fund capital expenditures and expand our business. Furthermore, we believe that EBITDA is a meaningful disclosure that will help shareholders and the investment community to understand better our financial performance, including comparing our performance to other companies. However, EBITDA as presented may not be comparable to amounts calculated by other companies. This information should not be considered as an alternative to net income, income from continuing operations, operating profit, cash flow from operations, or any other operating or liquidity performance measure prescribed by accounting principles generally accepted in the United States. Cash expenditures for various long term assets, interest expense and income taxes have been or will be incurred which are not reflected in EBITDA.EBITDA and have been and will be incurred.

4




Risk factors

Investing in shares of our common stock, or common shares, entails significant risk. The following is a description of the material risks which we can identify. There may be additional risks and uncertainties not presently known to us or that we currently deem immaterial that may also impair our business operations. You should carefully consider the risks and uncertainties described below and elsewhere in this prospectus before making an investment decision. Additional risks and uncertainties not presently known to us or that we currently deem immaterial may also impair our business operations. If any of the following risks or uncertainties actually occur, our business could be adversely affected. In this event, the trading price of our common shares could decline and you could lose part or all of your investment.

We have a short operating history.

We are a recently formed company, have a limited operating history, limited historical financial data, and we have operated as an independent public company only since December 31, 2001. Accordingly, we may be unable to execute our business plans effectively. Also, you should not place undue reliance on our historical financial information.

We cannot predict the trading market of our common shares.

Although a trading market exists for our common shares on the American Stock Exchange, our shares recently began trading. We are selling 3,000,000 common shares, assuming the underwriters do not exercise their over-allotment option, which equals 65% of our outstanding common shares before the offering. We can make no prediction as to the effect, if any, that market sales of our common shares or the availability of common shares for sale will have on liquidity, or your ability to readily buy or sell our common shares without adversely affecting the market price, or on the market prices prevailing from time to time. Sales of substantial amounts of our common shares in the public market, or the perception that such sales could occur, could adversely affect the liquidity of the market for our common shares and their price. The liquidity of the market and price of our common shares may be also adversely affected by changes in our financial performance or prospects, or in the prospects for companies in our industry generally.

Our operating margins are narrow and aA small percentage decline in our revenues or increase in our expenses can have a large negative percentage impact upon our profits.operating results.

Our pro forma operating        For the first six months of 2004, our revenues for 2001 are $507were $305 million and our pro forma loss before income taxes for 2001 is $55,000. Assuming the pending acquisition is completed, our pro forma operating revenues for 2001 are $521 million, and our pro forma income before income taxes is $4.5expenses were $303 million. A small percentage decline in our revenues or increase in our expenses might have a dramatic negative impact upon our income, may produce losses or may produce a need for additional capital which may not be available on acceptable terms or at all.income.

Our pending purchase of five senior living communities may not be completed.

We have agreed to purchase five senior living communities with 704 living units for $45.5 million. We intend to use the proceeds of this offering to partially fund this purchase. This purchase is subject to licensing and other customary conditions. Although we expect to complete this purchase during April 2002 it may not occur by then if at all. If this purchase does not occur, we intend to use the proceeds of this offering for our general business purposes including possibly other acquisitions which have not been identified. Any alternative use of the proceeds of this offering may be less profitable to us than the pending acquisition.


5


Our growth strategy may not succeed.

Our business plan includes acquiring additional senior living facilities, some of which will be ownedcommunities and some of which will be leased. An acquisitioninstitutional pharmacies. This growth strategy involves risks. For example:

    –>
    we may be unable to locate facilitiessenior living communities or pharmacies available for purchase at acceptable prices;

    –>
    we may be unable to obtain waivers of Senior Housing's rights of first refusal if the acquisition involves real estate;

    –>
    we may be unable to access the capital to acquire or operate additional facilities because we have limited financeable assets, because our charter prohibits ownership of greater than 9.8% of our shares by any party or for other reasons;the expanded business;

    –>
    acquired operations may bring with them contingent liabilities which mature;

    to the extent we incur acquisition debt or leases, our operating leverage may increase; and

    –>
    combining our present operations with newly acquired operations may be disruptive.disruptive of the operations or cost more than anticipated when acquisition prices are determined.

For these reasons and others, others:

    our business plan to grow may not succeed, succeed;

    the benefits which we hope to achieve by growing may not be achievedachieved; and

    our existing operations couldmay suffer from a lack of management attention or financial resources if such attention and resources are devoted to a failed growth strategy.

Medicare or Medicaid rate reductions or a failureOur pending acquisition of those rates to match increasing costs could cause us to earn less or become unprofitable.LTA may not be completed and, if it is, we may not achieve anticipated benefits.

At some        Our pending purchase of our facilities, operating revenues are receivedLTA is subject to licensing, receiving third party consents and other conditions. Although we expect to complete this purchase before December 31, 2004, it may not occur by then or ever.

        The financial benefits we expect to realize from the Medicare and Medicaid programs. On a pro forma basis, giving effectLTA acquisition are largely dependent upon our ability to allincrease the occupancy of the transactions described inLTA communities and to realize cost savings by combining the notes toLTA operations with our pro forma financial statements, 40% of our total revenues in 2001, 41% if our pendingexisting operations. If the LTA acquisition does not close, was derived from these programs. Since 1998, a Medicare prospective payment system has generally lowered Medicare rates paid for services at facilities such as those thatoccur or if our management of the LTA communities does not increase revenues and lower historical costs, we operate. Many stateswill not realize the presently anticipated benefits and we may experience losses.

Our insurance costs have adopted formulasincreased and may continue to limit Medicaid rates. As a result, in some instances Medicare and Medicaid rates no longer cover costs incurred by operators, including us. Eleven of our nursing homes generated operating expenses in excess of operating revenues for 2001. These eleven facilities derived an average of 81% of their revenues from Medicare or Medicaid programs during 2001. At present there is an active debate within the federal government and within many state governments regarding whether current Medicare and Medicaid rates should remain at their current level. Medicare or Medicaid rate reductions or a failure of those rates to match our increasing costs could cause us to earn less or become unprofitable.

Nursing home and senior living operators like us are being subjected to increased litigation and insurance costs.increase.

There are various federal and state laws prohibiting fraud by healthcare providers, including criminal provisions that prohibit filing false claims for Medicare and Medicaid payments and laws that govern patient referrals. The state and federal governments seem to be devoting increasing resources to anti-fraud initiatives against healthcare providers.        In some states, advocacy groups have been created to monitor the quality of care at senior living facilities, and these groups have brought litigation against operators. Also, in several well publicized instances, private litigation by nursing home patients has succeededresidents of senior living communities for alleged abuses have resulted in winning very large damage awards for alleged abuses. The effectagainst other operating companies. Today, some



lawyers and law firms specialize in bringing litigation against senior living companies. As a result of this litigation and potential litigation, has been to increase materially the costs of monitoring and reporting quality of care compliance. In addition, theour cost of medical malpracticeliability insurance has increased dramatically during the past few years. Workers compensation and employee health insurance costs have also increased in recent years. To partially offset these increases we have increased the amounts of our self insurance by use of higher deductibles and captive insurance companies. Medical liability insurance reform has become a topic of political debate and some states have enacted legislation to limit future liability awards. However, if such reforms are not generally adopted, we expect our insurance costs may continue to


6


increase so long as the present litigation environment affecting the operations of nursing homes and other senior living facilities continues. We increase. Although our reserves for self insurance have been determined with guidance from third party professionals, our reserves may be unable to increase the rates which we are paid to cover these increasedprove inadequate. Increasing insurance costs and weincreasing reserves may become unprofitable.materially negatively affect our results of operations.

If we failOur business is subject to comply with complex regulationsextensive regulation which governincreases our operations wecosts and may be unable to operate profitably.result in losses.

Physical characteristics of senior living facilities are mandated by various governmental authorities. Changes in these regulations may require significant expenditures. Our leases with Senior Housing require us to maintain our facilities in compliance with applicable laws. In the future, our facilities may require significant expenditures to address ongoing required maintenance and make them attractive to residents. Our available financial resources may be insufficient to fund these expenditures.

State licensing        Licensing and Medicare and Medicaid laws also require operators of nursing homes and assistedsenior living facilitiescommunities to comply with extensive standards governing operations. Federal and State agencies administering theseThere are also various laws regularly inspect such facilities and investigate complaints. During the past three years, the Federal Centersprohibiting fraud by senior living operators, including criminal laws that prohibit false claims for Medicare and Medicaid Services, orand that regulate patient referrals. In recent years, the Federal Centers,federal and state governments have devoted increased their effortsresources to enforce Medicare and Medicaid standards and their oversightmonitoring quality of state survey agencies which inspectcare at senior living facilitiescommunities and investigate complaints.to anti-fraud investigations. When quality of care deficiencies are identified or improper billing is uncovered, various sanctions may be imposed, including denial of new admissions, exclusion from Medicare or Medicaid program participation, monetary penalties, governmental oversight or loss of licensure. Although our communities receive notices of sanctions from time to time, at October 21, 2004, none of our communities was the subject of a regulatory sanction. However, a result of this extensive regulatory system and remedies such as denialsincreasing enforcement initiatives has been to increase our costs of payment for new Medicaremonitoring quality of care compliance and Medicaid admissions, civil money penalties, state oversightbilling procedures, and losswe expect these costs may continue to increase. Also, if we become subject to regulatory sanctions, our business may be adversely affected and we might experience financial losses.

The failure of Medicare and Medicaid participation may be imposed. The Federal Centers and the states are increasingly using such sanctions and remedies when deficiencies,rates to match our costs will reduce our income.

        Some of our operations, especially those involving findings of substandard care or repeat violations, are identified. We and Marriott receive notices of potential sanctions and remedies from time to time, and such sanctions have been imposed on some of our nursing homes, receive significant revenues from the Medicare and assisted living facilitiesMedicaid programs. During the nine months ended September 30, 2004, approximately 41% of our total revenues was received from timethese programs. The federal government and some states are now experiencing fiscal deficits. Historically when governmental deficits have increased, cut backs in Medicare and Medicaid funding have often followed. These cut backs sometimes include rate reductions, but more often result in a failure of Medicare and Medicaid rates to time. Sanctions imposed on usincrease in sufficient amounts to pay increasing costs. We cannot now predict whether future Medicare and Medicaid rates will be sufficient to cover our future cost increases; however, we are concerned that current governmental fiscal deficits may result in future rate reductions or Marriott for deficiencies which are identifieda failure of future rates to cover our cost increases. Future Medicare and Medicaid rate declines or a failure of these rates to cover increasing costs would result in the future,our experiencing lower earnings or losses.

Sunrise's management of 30 of our communities may have adverse financial consequences to us.

        In March 2003, Marriott sold its subsidiary which manages 30 communities for us to Sunrise. We believe Sunrise's financial condition and reputation as an operator of senior living communities is weaker than the financial condition and reputation of Marriott. The operations and the financial results which we realize from the communities managed for us by Sunrise have declined as a result of this sale and this decline may continue.



We are subject to possible conflicts of interest.

Our creation was, and our continuing business is subject to possible conflicts of interest, as follows:

    –>
    All of our directors were members of the Board of Trustees of Senior Housing at the time we were created.

    –>
    Four of our five current directors are members of the Board of Trustees of Senior Housing.

    –>
    Our Chief Executive Officer, Evrett W. Benton, and our Chief Financial Officer, Bruce J. Mackey Jr., are also part timepart-time employees of Reit Management &and Research LLC. Reit ManagementLLC, or RMR. RMR is the investment manager for Senior Housing HRPT Properties Trust and Hospitality Properties Trust and we purchase various services from Reit ManagementRMR pursuant to a shared services agreement.

    –>
    Our Managing Directors,managing directors, Barry M. Portnoy and Gerard M. Martin, are also Managing Trusteesmanaging trustees of Senior Housing and of other REITs managed by Reit Management.Housing. Messrs. Portnoy and Martin also own Reit ManagementRMR and another entity that leases office space to us, and they owned FSQ, Inc. at the time of our merger with FSQ, Inc.us.

These        We do not believe that these conflicts may have caused and in the future may cause, our business to be adversely affected, including as follows:

–>
The leases we entered with Senior Housing may be on terms less favorable to us than leases which would have been entered as a result of arm's length negotiations.

7

–>
The terms of our merger with FSQ, Inc., our shared services agreement with Reit Management or our office lease with another entity owned by Messrs. Portnoy and Martin may be less favorable to us than we could have achieved on an arm's length basis; specifically, the consideration we paid in the merger of 250,000 of our shares, our payments to Reit Management of 0.6% of our total revenues for shared services, equal to $3.1 million on a pro forma basis for 2001 after giving effect to the transactions described in the footnotes to our pro forma financial statements, or office rent of $531,069 per year may be greater than they would have been had these matters been negotiated with third parties.

–>
Futureaffected. However, future business dealings between us and Senior Housing, Reit Management,RMR, Messrs. Portnoy and Martin and their affiliates may be on terms less favorable to us than we could achieve on an arm's length basis.

–>
We have

Our business requires regular capital expenditures.

        Physical characteristics of senior living communities are mandated by various governmental authorities. Changes in these regulations may require us to compete with Senior Housingmake significant expenditures. In the future, our communities may require significant expenditures to address ongoing required maintenance and Reit Management for the time and attention of our directors and officers, including Messrs. Portnoy and Martin.

For more information regarding transactions involving us and related parties, you should read the information under the caption "Certain relationships".

Anti-takeover provisions in our governing documents and material agreements may prevent you from receiving a takeover premium for your shares.

to make them attractive to residents. Our charter prohibits any party from owning more than 9.8% of our outstanding common shares. Our leases with Senior Housing, our shared services agreement with Reit Management and the transaction agreement we entered in connection with our spin-off from Senior Housing also restrict our share ownership and prohibit any change of control of us. Our charter and bylaws contain other provisions that may increase the difficulty of acquiring control of us by means of a tender offer, open market purchases, a proxy fight or otherwise, if the acquisition is not approved by our Board of Directors. These other anti-takeover provisions include the following:

–>
a staggered Board of Directors with separate terms for each class of directors;

–>
the availability, without a shareholders' vote, of additional shares and classes of shares that our Board of Directors may authorize and issue on terms that it determines;

–>
a 75% shareholder vote required for removal of directors for cause; and

–>
advance notice procedures with respect to nominations of directors and shareholder proposals.

For all of these reasons, youavailable financial resources may be unableinsufficient to realize a change of control premium for the common shares that you purchase in this offering.fund these expenditures.

Our business is highly competitive.competitive and we may be unable to operate profitably.

We compete with numerous other companies whichthat provide senior living alternatives,services, including home healthcare companies and other real estate based service providers. Historically, nursing homes have been somewhat protected from competition by state laws requiring certificates of need to develop new facilities;communities; however, these barriers are being eliminated in many states. Also, there are few barriers to competition for home healthcare or for independent and assisted living services. Growth in the availability of nursing home alternatives, including assisted living facilities,communities, has had and may in the future have the effect of reducing the occupancy or operating profitability at nursing homes, including those we operate. Many of our existing competitors are larger and have greater financial resources than we do. Accordingly, we cannot provide any assurances that we will be able to attract a sufficient number of


8


residents to our facilitiescommunities or that we will be able to attract employees and keep wages and other employee benefits, insurance costs and other operating expenses at levels which will allow us to compete successfully or to operate profitably, and we do not know whether we will be able to grow our business by acquiring additional operations.profitably.

DefaultAnti-takeover provisions in our leasesgoverning documents and in our material agreements may magnifyprevent shareholders from receiving a takeover premium for their shares.

        Our charter places restrictions on the impactability of a default in other agreements.

We lease a substantialany person or group to acquire beneficial ownership of more than 9.8% (in number of facilities from Senior Housing under two leases. In addition to being cross-defaulted with one another, eventsshares or value, whichever is more restrictive) of default under eachany class of these leases include, among other things, our failure to pay obligations under agreements other thanequity shares. Additionally, the leases. In the future, if Senior Housing finances other facilities for us, we may agree to add facilities to existing leases or we may agree to further cross-default provisions. The existence of these cross-default provisions may create situations that we are unable to evaluate individually or that cause simultaneous defaults of several agreements, either of which could have a material impact upon our business.

Our existing contracts with Senior Housing and others may inhibit our ability to grow.

In connection with our recent spin-off from Senior Housing, we entered agreements which prohibit us from acquiring or financing real estate in competition with Senior Housing, HRPT Properties, Hospitality Properties or other real estate entities managed by Reit Management, unless those investment opportunities are first offered to Senior Housing, HRPT Properties, Hospitality Properties or those real estate entities. Although we have obtained the necessary waivers to allow us to complete the pending acquisition of the five communities described in this prospectus, these agreements may make it difficult, more expensive or impossible for us to acquire additional facilities in the future. In addition, certain provisionsterms of our leases with Senior Housing such as the provisions limitingand our ability to discontinue operations in any of the facilities or assign the leases, limitshared services agreement with RMR provide that our operating flexibility. Also, because of our various relationships withrights under these agreements may be cancelled by Senior Housing and Reit Management, competitorsRMR, respectively, upon the acquisition by any person or group of more than 9.8% of our voting stock, and upon other change in control events, as defined in those companiesdocuments. If the breach of these ownership limitations causes a lease default, shareholders causing the default may be unwilling to lease senior living facilitiesbecome liable to us or conduct business with us.to other shareholders for damages. Additionally, on March 10, 2004, we entered into a rights agreement whereby in the event a person or group of persons acquires or attempts to acquire 10% or more of our outstanding common shares, our shareholders, other than such person or group, will be entitled to purchase additional shares or other securities or property at a discount. These circumstances may prevent us from realizing some growth opportunities.



Senior Housing creditors may have the right to cancel our leases.

Our leases with Senior Housing are subordinated to mortgagesagreements and other indebtednessprovisions in our charter and bylaws may increase the difficulty of Senior Housing totaling $33.1 million at December 31, 2001,acquiring control of us by means of a tender offer, open market purchases, a proxy fight or otherwise, if the acquisition is not approved by our board of directors. Other provisions in our governing documents which may deter takeover proposals include the following:

    staggered terms for members of our board of directors;

    the power of our board of directors, without a shareholders' vote, to authorize and issue additional shares and classes of shares on terms that it determines;

    a 75% shareholder vote and cause requirement for removal of directors; and

    advance notice procedures with respect to nominations of directors and shareholder proposals.

        For all of these reasons, shareholders may be subordinatedunable to additional indebtedness that Senior Housing incurs. In the event Senior Housing defaults upon debtscause a change of control of us or to which our leases are subordinated, we may lose our rights to operate the leased properties.

Our management team has limited experience working together.

Our management team has been assembledrealize a change of control premium for less than two years. We do not have employment agreements with any of our executive officers. Two of our executive officers have other business interests which may prevent them from working full time on our business. All of our directors have other business interests which will prevent them from working full time on our business. These conditions may make it difficult for us to carry out our business plans.their common shares.

Our owned and leased properties are subject to real estate risks.

Our leases require that we pay for and indemnify Senior Housing from all liabilities associated with the ownership or operation of the facilities we lease from Senior Housing which arise prior to or


9



during the terms of our leases. Also, we may own real estate in the future, including as a result of our pending acquisition. Accordingly, our business is subject to risks associated with real estate, including:

–>
costs associated with uninsured damages, including damages for which insurance may be unavailable or unavailable on commercially reasonable terms;

–>
costs and damages caused by eminent domain takings;

–>
costs that may be required for maintenance and repair; and

–>
the need to make expenditures due to changes in laws and other regulations, including the Americans with Disabilities Act.

Our business exposes us to environmental risks.

Under various laws in the United States, operators of real estate may be required to investigate and clean up hazardous substances present at their leased properties, including but not limited to medical waste, mishandled petroleum products and asbestos containing materials, and may be held liable for property damage or personal injuries that result from such contamination. These laws also expose us to the possibility that we become liable to reimburse the government for damages and costs it incurs in connection with the contamination. As the owner of real estate leased to us, Senior Housing may be also subject to similar liabilities, and we have agreed to indemnify Senior Housing from costs it incurs at our leased properties related to environmental hazards which arise prior to or during the terms of our leases. We can give you no assurance that environmental liabilities are not present in our operated facilities or that costs we incur to remediate contamination or the presence of asbestos will not have a material adverse effect on our business and financial condition.


10



Forward-lookingWarning concerning forward looking statements

We have made statements that are not historical facts in this prospectus that constitute "forward-looking statements" as that term is defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements concern:        THIS PROSPECTUS CONTAINS FORWARD LOOKING STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND FEDERAL SECURITIES LAWS. THESE STATEMENTS REFLECT OUR INTENT, BELIEF OR EXPECTATIONS, OR THE INTENT, BELIEF OR EXPECTATIONS OF OUR DIRECTORS AND OFFICERS, BUT THEY ARE NOT GUARANTEED TO OCCUR. FOR EXAMPLE:

    –>
    our ability to successfully close the pending acquisition on negotiated terms or at all;OUR FUTURE INSURANCE COSTS AND INSURANCE RESERVE CALCULATIONS MAY BE GREATER THAN WE NOW ANTICIPATE;

    –>
    our ability to manage effectively the 56 facilities we lease from Senior Housing and the communities we intend to acquire;WE MAY BE UNABLE TO CARRY OUT OUR BUSINESS PLAN TO EXPAND BECAUSE WE ARE UNABLE TO LOCATE EXPANSION OPPORTUNITIES AT PRICES WE ARE WILLING OR ABLE TO PAY;

    –>
    Marriott's ability to manage effectively the 31 retirement communities we lease from Senior Housing;OUR RECEIVABLES RESERVES MAY BE INADEQUATE, ESPECIALLY THE RESERVES WHICH RELATE TO MEDICARE AND MEDICAID PAYMENTS BECAUSE SUCH PAYMENTS ARE SUBJECT TO GOVERNMENTAL AUDITS AND TO GOVERNMENT FISCAL POLICIES;

    –>
    our ability to generate revenues in excess of our operating expenses and the sufficiency of these and other resources to provide capital for our growth or to pay our liabilities, including rent, as they come due;OUR PENDING ACQUISITION OF LTA MAY NOT BE CONCLUDED BECAUSE OF OUR FAILURE TO RECEIVE A THIRD PARTY CONSENT OR OTHERWISE;

    –>
    our ability to close our pending $20 million line of credit;WE MAY BE UNABLE TO MAINTAIN OR IMPROVE OUR FUTURE OCCUPANCY RATES AND AS A RESULT OUR REVENUES MAY DECLINE;

    –>
    our ability to access additional capital to fund our operations and growth;THE IMPROVING ECONOMY MAY RESULT IN WAGE PRESSURES WHICH INCREASE OUR FUTURE COSTS;

    –>
    our ability to acquire and operate successfully additional senior living businesses; andFUTURE MEDICARE AND MEDICAID RATES MAY BE LOWER THAN WE NOW ANTICIPATE;

    –>
    our ability to operate successfully as a separate public company.SUNRISE'S OPERATIONS OF THE COMMUNITIES WHICH IT MANAGES FOR US MAY RESULT IN LOSSES TO US; OR

    WE MAY BECOME SUBJECT TO FINES OR REGULATORY SANCTIONS WHICH MATERIALLY ADVERSELY AFFECT OUR FINANCIAL CONDITION OR PERFORMANCE.

Also, whenever we use words such as "believe", "expect", "anticipate", "estimate" or similar expressions, we are making forward-looking statements. Forward-looking statements are not guaranteed to occur and involve risks and uncertainties. Our expected results may not be achieved, and actual results may differ materially from our expectations. This may be a result of various factors, including risks outlined under "Risk factors".        IN ANY SUCH EVENT, OUR FUTURE FINANCIAL PERFORMANCE MAY CAUSE THE IMPROVEMENTS IMPLIED BY OUR RECENT PERFORMANCE TO REVERSE AND WE MAY EXPERIENCE LOSSES. IF OUR FINANCIAL RESULTS DO NOT CONTINUE TO IMPROVE OUR STOCK PRICE LIKELY WILL DECLINE. AN INVESTMENT IN OUR SECURITIES INVOLVES A HIGH DEGREE OF RISK OF LOSS, AND INVESTORS SHOULD NOT PLACE UNDUE RELIANCE UPON FORWARD LOOKING STATEMENTS WHICH IMPLY OTHERWISE.

Investors should not rely upon forward-looking statements except as statements of our present intentions and of our present expectations which may or may not occur.


11




Use of proceeds

The        Our net proceeds to us from this offering, assuming a public offering price of $8.29$7.10, the average of the high and low prices of our common shares on the American Stock Exchange on October 21, 2004, and after deduction of the underwriting discount and estimated offering expenses payable by us, are estimated to be $23.4$13.1 million ($26.915.2 million if the underwriters' over-allotment option is exercised in full). We intend to use these net proceeds to fund a portion of our pending acquisition of five communities for $45.5 million.general business purposes, including possible acquisitions which have not been identified. Until we complete our pending acquisition,utilize the net proceeds, we may deposit all or a portion of the net proceeds in interest bearing accounts or invest them in short term securities, including securities that may not be investment grade rated. In the event this acquisition is not completed we intend to use the net proceeds for general business purposes, including possibly other acquisitions which have not been identified.


Market price of common shares

Our common shares are traded on the American Stock Exchange under the symbol "FVE.""FVE". The following table presentssets forth for the periods indicated the high and low closing price for our common shares as reported onby the American Stock Exchange for each calendar quarter since they began to trade:Exchange:

Period

 Low

 High


December 13 to 31, 2001 $6.12 $7.50
January 1 to February 28, 2002 6.97 8.75
2002

 Low
 High
First Quarter $6.97 $8.75
Second Quarter  5.35  7.35
Third Quarter  1.07  5.50
Fourth Quarter  0.96  2.09

2003

 

 

 

 

 

 
First Quarter $1.11 $1.75
Second Quarter  1.07  1.75
Third Quarter  1.45  2.46
Fourth Quarter  2.06  4.45

2004

 

 

 

 

 

 
First Quarter $3.83 $6.23
Second Quarter  3.65  5.10
Third Quarter  4.28  7.60

On February 28, 2002 the last reported sale        The closing price of our common shares on the American Stock Exchange on October 21, 2004, was $8.29$7.13 per share.

        As of February 28, 2002,October 21, 2004, there were 3,890 shareholders of record of our common shares, and we estimate that as of such date there were approximately 5,000 shareholders of record60,500 beneficial owners of our common shares.


Dividend policy

We do not expect to pay dividends in the foreseeable future.


12




Capitalization

The following table describes our capitalization, as of December 31, 2001,June 30, 2004, on a historical basis, and on a pro forma basis, after giving effect to our pending acquisition of LTA, including the transactions described insale and leaseback to Senior Housing of certain of the footnotes to our pro forma financial statements appearing elsewhere inacquired communities, and as adjusted for this prospectus:offering assuming a public offering price of $7.10 per share.


 At December 31, 2001


 Historical

 After giving pro forma effect to the FSQ merger and the lease of 31 Marriott communities

 As adjusted for this Offering and after giving pro forma effect to the FSQ merger and the lease of 31 Marriott communities

 As adjusted for this Offering and after giving pro forma effect to the FSQ merger, the lease of 31 Marriott communities and the pending acquisition




 Historical
 After giving pro forma effect to the pending LTA acquisition
 As adjusted for this offering and after giving pro forma effect to the pending LTA acquisition
 


 ($ in thousands)


 (dollars in thousands)

 
CashCash $24,943 $30,608 $53,986 $7,986Cash $28,879 $30,539 $43,674 
 
 
 
 
 
 
 
 
DebtDebt    
Debt

 

$

5,007

 

$

36,197

 

$

36,197

 
 
 
 
 
Shareholders' equity:Shareholders' equity:        Shareholders' equity:       
Common Stock, par value $0.01, shares outstanding: 4,374,333 historical; 4,624,333 pro forma; and 7,624,333 pro forma as adjusted        Common stock, par value $0.01 per share; 20,000,000 shares authorized; shares outstanding: 8,538,634 historical; 10,538,634 as adjusted 85 85 105 
 Total shareholders' equity: 50,233 49,279 72,657 72,657Additional paid in capital 86,301 86,301 99,416 
 
 
 
 
Accumulated deficit (20,453) (20,453) (20,453)
 Total capitalization $50,233 $49,279 $72,657 $72,657  
 
 
 
Total shareholders' equityTotal shareholders' equity $65,933 $65,933 $79,068 
 
 
 
 
 
 
 
 
Total capitalizationTotal capitalization $70,940 $102,130 $115,265 
 
 
 
 


Dilution

The recent trading price of our common shares is less than their book value per share determined according to generally accepted accounting principles, or GAAP. Accordingly, assuming that you purchase our shares at the price set forth on the cover of this prospectus, you will not suffer dilution in book value. Book value per share at December 31, 2001,June 30, 2004, was $11.48;$7.72; as adjusted for this offering, assuming a public offering price of $8.29$7.10 per share, book value per share will be $9.53.$7.50.



13



Selected financial data

The following table presents selected financial data which has been derived from our historical financial statements for the period from April 27, 2000 (the date we commenced operations) through December 31, 2001.2003 and for the six months ended June 30, 2003 and 2004. The following data should be read in conjunction with, and is qualified in its entirety by reference to, our consolidated financial statements and the notes thereto included elsewhere in this prospectus,prospectus. Prior to December 31, 2001, we were owned by Senior Housing and, "Management's discussion and analysis of financial condition and results of operations". Asas discussed under "Risk factors" and "Management's discussion and analysis of financial condition and results of operations", we are a relatively new company and our historical financial information before January 1, 2002 is not fully reflective of our current operations. Accordingly, you should not place undue reliance on our historical financial information.information before January 1, 2002.

 
 Year ended
December 31, 2001

 Period from
April 27, 2000
through
December 31, 2000

 

 
   ($ in thousands) 
Five Star Quality Care, Inc.       
 Operating data       
  Total revenues  $229,235  $2,520 
  Net income (loss)  527  (1,316)
  Earnings (loss) per share $0.12 $(0.30)
 Balance sheet data       
  Total assets  $68,043  $54,788 
 
  
  
  
  
  
 Period from
April 27, 2000
through
December 31,
2000

 
 
 Six months ended June 30,
 Year ended December 31,
 
 
 2004
 2003
 2003
 2002
 2001
 
 
 (unaudited)

  
  
  
  
 
 
 (dollars in thousands, except per share amounts)

 
Operating data:                   
 Total revenues $305,045 $282,232 $576,215 $519,403 $219,834 $2,222 
 Net income (loss) from continuing operations  2,023  (3,813) (7,567) (10,259) 1,473  (1,614)
 Net income (loss) from discontinued operations  (574) (699) (372) (2,915) (946) 298 
 Net income (loss) $1,449 $(4,512)$(7,939)$(13,174)$527 $(1,316)

Per common share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
 Income (loss) from continuing operations $0.24 $(0.45)$(0.89)$(1.36)$0.34 $(0.37)
 Income (loss) from discontinued operations  (0.07) (0.08) (0.05) (0.38) (0.22) 0.07 
 Net income (loss) $0.17 $(0.53)$(0.94)$(1.74)$0.12 $(0.30)

Balance sheet data (as of December 31):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
 Total assets $145,937 $141,079 $147,370 $133,197 $68,043 $54,788 
 Total indebtedness  5,007  17,380  10,435  16,123    100 
 Other long term obligations  23,904  13,946  18,417  17,723     
 Total shareholders' equity $65,933 $66,134 $64,427 $65,047 $50,233 $54,688 

The following table presents selected financial data of our two predecessorsfrom 1999 and has been2000 derived from historical financial statements of thoseour two predecessors, included elsewhere in this prospectus. The following data should be read in conjunction with the financial statements and notes thereto entitled Combined Financial Statements of Forty-Two Facilities acquired by Senior Housing Properties Trust from Integrated Health Services, Inc. and Combined Financial Statements of Certain Mariner Post-Acute Network, Facilities (OperatedInc., prior to their acquisition by Subsidiaries of Mariner Post-Acute Network) included elsewhere in this prospectus, and "Management's discussion and analysis of financial condition and results of operations—Historical results of operations—Mariner Predecessor" and "Historical results of operations—Integrated Predecessor". The following table presents the information from 1997 to 2000.Senior Housing.

 
 Year ended December 31,

 
 
 2000

 1999

 1998

 1997

 

 
(in thousands)         
Integrated Predecessor         
 Operating data         
  Operating revenues $135,378 $130,333 $140,116 $104,727 
  Net loss (25,252)(126,939)(17,183)(10,432)
 Balance sheet data         
  Total assets $34,942 $61,274 $190,553 $174,954 
  Long term liabilities  17,500 17,751 18,006 
Mariner Predecessor         
 Operating data         
  Operating revenues $85,325 $86,945 $105,486 $107,829 
  Net loss (7,421)(43,804)(7,710)(9,453)
 Balance sheet data         
  Total assets $23,052 $17,433 $62,502 $84,119 
  Long term liabilities 32,091 28,603 33,195 15,498 

14

 
 Year ended
December 31,

 
 
 2000
 1999
 
 
 (dollars in thousands)

 
Integrated Health Services, Inc.       
 Operating data:       
  Operating revenues $135,378 $130,333 
  Net loss  (25,252) (126,939)
 Balance sheet data (as of December 31):       
  Total assets $34,942 $61,274 
  Long term liabilities    17,500 

Mariner Post-Acute Network, Inc.

 

 

 

 

 

 

 
 Operating data:       
  Operating revenues $85,325 $86,945 
  Net loss  (7,421) (43,804)
 Balance sheet data (as of December 31):       
  Total assets $23,052 $17,433 
  Long term liabilities  32,090  28,603 



Management's discussion and analysis of financial condition and results of operations

You should read the following discussion in conjunction with our historical and pro forma financial statements and the financial statements of our predecessors and others included elsewhere in this prospectus.

OVERVIEW

We were incorporated in April 2000 as a Delaware corporation and reincorporated in Maryland in September 2001.        We were formed as a 100% owned subsidiary of Senior Housing. Effective July 1, 2000, we assumed the operations of healthcare facilitiescommunities from two bankrupt former tenants of Senior Housing. Pursuant to tax laws applicable to REITs, Senior Housing engaged FSQ, Inc., an independent operating company formed by our managing directors, to manage these communities. At the time we assumed operations of these facilities,communities, we had not received substantially all of the required licenses for these facilities.communities. As a result, for the period from July 1, 2000 through December 31, 2000, we accounted for the operations of these facilitiescommunities using the equity method of accounting and we only recorded the net income from these operations. Since that time,Thereafter, we have obtained all necessary licenses to operate these facilities,communities, and on January 1, 2001, we began to consolidate the results of operations of these facilities.communities. On December 31, 2001, Senior Housing distributed substantially all of our shares to its shareholders in a spin-offspin off transaction and we became an independenta separately traded public company. On January 2, 2002, in order to acquire the personnel, systems and assets necessary to operate these communities, we acquired FSQ, Inc. by merger.

Since we succeeded to substantially all of the business formerly conducted by subsidiaries or units of two former tenants of Senior Housing, these subsidiaries and units are considered to be our predecessors. We have included theSee "Selected financial statementsdata" for a discussion of these predecessors in this prospectus and discuss their resultsfinancial data of operations. Our predecessors' financial statements are entitled: Certain Mariner Post-Acute Network Facilities (referred to herein as Mariner Predecessor); and Forty-Two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services, Inc. (referred to herein as Integrated Predecessor).our predecessors.

Our revenues consist primarily of payments for services provided to residents at our facilities.communities. The payments are either paid formade by the residents, their families or insurers, referred to as private pay revenues, or by the Medicare and Medicaid programs. The substantial majority of our historical revenues have been paid by the Medicare and Medicaid programs. The substantial majority of the revenues associated with the 31 Marriott facilities are paid by the patients, or private pay. On a pro forma basis, after giving effect to the new lease which we entered for the 31 Marriott facilities in January 2002 and the pending acquisition of five facilities, forFor the year ended December 31, 2001,2003 and the six months ended June 30, 2004, private pay revenues would have represented 60%61% and 57% of our total revenues, or 59% if our pending acquisition does not close.respectively. Our expenses consist primarily of rent, wages and benefits of personnel, food, supplies, insurance and other patientresident care costs, as well as taxes, insurance and other property related costs.

We were a subsidiary of Senior Housing until December 31, 2001. The 2001 results presented in this prospectus are for a period during which we were a subsidiary of Senior Housing and they are not necessarily indicative of what our results would have been as a separate public company. Similarly these results are not indicative of future financial performance. Our future results of operations are expected to differ materially from the historical results presented in this prospectus. Material differences are expected because our future operations will include, among other factors, rent expense on leases to Senior Housing, general and administrative costs incurred by us as a separate company, revenues and expenses related to our lease entered in January 2002 for 31 retirement communities operated by Marriott and from the pending acquisition, if it closes.


15


We accounted for our merger with FSQ as the termination of a management contract rather than as a business combination. As a result, at the closing of the merger, because the FSQ liabilities assumed plus the value of our common shares issued in connection with the FSQ acquisition exceeded the fair value of FSQ's assets acquired, we recognized an expense of $2.8 million. For this purpose, the fair value of our common shares was based on the average of the high and low price of our shares on the day of the merger, or $7.50 per share.

OUR HISTORICAL RESULTS OF OPERATIONS

As described above, we operated, until completion of the spin-off,spin off, we operated as a subsidiary of Senior Housing. Our past operations as Senior Housing's subsidiary prior to 2002 differ from our 2002, 2003 and current operations as an independent public company as follows:

–>
our historical operating business included certain facilities, assets and activities which we do not own or conduct and did not include such other factors discussed above; and

–>
the principal source of financing for these operating businesses was intercompany advances from Senior Housing, an entity with financial resources substantially in excess of ours.

We believe that because of these differences, the historical results of operations described below are not comparable to our current operations or our expected future operations.company. Specifically, in the historical periods discussed2000 and 2001, we operated only 56 propertiescommunities for Senior Housing, which owned the real estate as well as the operations. Effective December 31, 2001, we leasedbegan to lease these 56 facilitiescommunities (now 53 communities as we have closed and sold three communities) from Senior Housing which continued to own the real estate. OnIn January 11, 2002, we leased from Senior Housing an additional 31 communities (now 30 communities as we have closed one community) that are currently managed by Sunrise. Since Sunrise assumed this management from Marriott, the financial results of these communities have declined and this decline has had a material and adverse impact on our financial results. We are having discussions with Sunrise concerning possible improvements in the financial results of these operations. In April 2002, October 2002 and May 2003, we acquired and began to operate five, 15 and three, respectively, additional senior living communities. During 2002 and 2003, we disposed of six senior living communities. Our principal source of financing as a subsidiary of Senior Housing prior to 2002 was intercompany advances from Senior Housing, an entity with financial resources substantially in excess of ours. Because of these differences, we believe that our historical results of operations for periods prior to 2002 described below are not comparable to our operations since then or our expected future operations.



RESULTS OF OPERATIONS

Key Statistical Data (for the three and six months ended June 30, 2004 and 2003)

        The following tables present an overview of our portfolio for the three and six months ended June 30, 2004 and 2003:

 
 Three Months ended June 30
 Six months ended June 30
 
 
 2004
 2003
 Change
 2004
 2003
 Change
 
Revenues from residents (in 000s) $150,497 $140,448 7%$298,362 $282,004 6%
Community expenses (in 000s) $121,695 $113,500 7%$241,230 $228,830 5%
Total expenses (in 000s) $152,487 $141,987 7%$303,022 $286,045 6%
No. of communities (end of period)  101  100 1  101  100 1 
No. of living units (end of period)  13,967  13,862 105�� 13,967  13,862 105 
Occupancy  89% 89%  89% 89% 
Average daily rate $132 $124 6%$132 $126 5%
Revenue per day per available unit $117 $110 6%$117 $112 5%
Percent of revenues from Medicare / Medicaid  43% 42%1% 43% 43% 
Percent of revenues from private / other  57% 58%-1% 57% 57% 

        "Same Store" Communities (communities that we operated continuously since April 1, 2003 and January 1, 2003, respectively):

 
 Three Months ended June 30
 Six months ended June 30
 
 
 2004
 2003
 Change
 2004
 2003
 Change
 
Revenues from residents (in 000s) $148,730 $140,125 6%$295,576 $281,682 5%
Community expenses (in 000s) $118,184 $113,248 4%$234,992 $228,578 3%
No. of communities (end of period)  97  97   97  97  
No. of living units (end of period)  13,719  13,719   13,719  13,719  
Occupancy  89% 89%  89% 90%-1%
Average daily rate $132 $125 6%$133 $127 5%
Revenue per day per available unit $118 $111 6%$118 $113 4%
Percent of revenues from Medicare / Medicaid  43% 42%1% 43% 43% 
Percent of revenues from private / other  57% 58%-1% 57% 57% 

Three Months Ended June 30, 2004, Compared to Three Months Ended June 30, 2003

        Total revenues from residents for the three months ended June 30, 2004 were $150.5 million, an increase of 7% over revenues from residents of $140.5 million for the three months ended June 30, 2003. This increase is due primarily to higher per diem charges to residents and revenues from three additional communities that we began to operate on May 30, 2003. Revenues from residents at the communities that we have operated continuously since April 1, 2003, were $148.7 million and $140.1 million, for the three months ended June 30, 2004 and 2003, respectively, an increase of 6%. This increase is due primarily to higher per diem charges to residents. Approximately 43% and 42% of our revenues from residents in the three months ended June 30, 2004 and 2003, respectively, were received from Medicare and Medicaid. Revenues from our pharmacy, which was acquired in September 2003, were $2.9 million for the three months ended June 30, 2004.

        Interest and other income increased by $94,000 in the three months ended June 30, 2004 to $206,000, compared to $112,000 in the three months ended June 30, 2003, primarily due to interest



earned on mortgage notes receivable. The notes were received in the second half of 2003 as a result of asset sales.

        Expenses for the three months ended June 30, 2004 were $152.5 million, an increase of 7% over expenses of $142.0 million for the three months ended June 30, 2003. Our wages and benefits costs increased from $78.0 million to $79.9 million, or 2%, primarily due to wage increases as well as wages related to three communities we began to operate on May 30, 2003 and the pharmacy we acquired in September 2003. Other operating expenses, which include utilities, housekeeping, dietary, maintenance, insurance and community level administrative costs, increased from $35.5 million to $41.8 million, or 18%, primarily as a result of our operation of three additional properties on May 30, 2003 and our pharmacy acquisition in September 2003 as well as increased charges from third parties. Management fees related to the 30 communities managed for us by Sunrise for the three months ended June 30, 2004 and 2003, were $4.6 million and $4.2 million, respectively. The increase in fees at these 30 communities is the result of increased revenues at these communities. Rent expense to Senior Housing increased from $19.0 million to $20.5 million, or 8%, primarily due to the addition of three communities we began to lease anin May 2003, and additional 31 facilities from Senior Housing. Moreover, we now conduct our own affairs and incur costs as a separate public company some of which are more and some of which are less than the costs incurredrent for capital improvements that were funded by Senior Housing in 2003 and allocated2004. Community level operating expenses related to us in the historical periods.communities we operated throughout the three months ended June 30, 2004 and June 30, 2003 were $118.2 million and $113.2 million, respectively, an increase of 4%. This increase is primarily due to wage increases as well as increased charges from third parties.

Years ended December 31, 2001        Our general and 2000

We did not begin to operate the senior living facilities of our predecessors or generate revenue until July 1, 2000. Therefore, our resultsadministrative expenses for the yearthree months ended December 31, 2001, are not comparable to the year ended December 31, 2000.

Revenues for the year ended December 31, 2001,June 30, 2004 were $229.2 million. On a combined basis, the two predecessor entities had revenues$4.8 million, an increase of $220.719% over expenses of $4.0 million for the yearthree months ended December 31, 2000.June 30, 2003, primarily due to costs resulting from our increased operations and wage increases for our corporate personnel.

        Depreciation expense for the three months ended June 30, 2004 was $865,000, a decrease of 6% over depreciation expense of $920,000 for the three months ended June 30, 2003. This increase was due mainlychange is the net effect of decreases attributable to an increaseour sale of three communities in the average daily rate received during these periods.second half of 2003, offset by increases attributable to our purchase of furniture and fixtures related to the 30 communities that Sunrise manages.

Expenses        Loss from discontinued operations for the yearthree months ended December 31, 2001, were $228.8 million. OnJune 30, 2004 was $124,000, a combined basis,decrease of $526,000 over the predecessor entities had expensesloss for the three months ended June 30, 2003. This decrease is primarily the result of $253.4our ceasing operations at seven properties in the 2003 period compared with one property in the 2004 period.

        As a result of the factors described above, our net income for the three months ended June 30, 2004 was $943,000 compared to a loss of $2.1 million for the yearthree months ended December 31, 2000. The decrease is due primarily to rent and interest expenses which were included in the 2000 expenses of our predecessors but were zero in 2001 because, after Senior Housing's repossessions and foreclosures, rent and interest payments on the leases and mortgages ceased.

Period from April 27, 2000 (date operations commenced) through December 31, 2000

This period was our first period of operations and, therefore, there is no comparable period.

During 2000 we accounted for our investment in these operating businesses using the equity method of accounting. As a result, the reported revenues included our equity in earnings of these investees. Revenues for 2000 were $2.5 million and represent theJune 30, 2003. Our net amount of net patient revenues in excess of expenses of these operationsincome per share for the 2000 period. Net patientthree months ended June 30, 2004 was $0.11 compared to a loss per share of $0.25 for the three months ended June 30, 2003.

Six Months Ended June 30, 2004, Compared to Six Months Ended June 30, 2003

        Total revenues at the operating businessesfrom residents for the six months ended June 30, 2004 were $298.4 million, an increase of 6% over revenues from residents of $282.0 million for the six months ended June 30, 2003. This increase is due primarily to higher per diem charges to residents and our beginning operations at three additional communities on May 30, 2003. Revenues from residents at the communities that we have operated continuously since January 1, 2003 were $295.6 million and $281.7 million for the six months ended June 30, 2004 and June 30, 2003, respectively, an increase of 5%. This increase is due primarily to higher per diem charges to residents somewhat offset by a decrease in occupancy. Approximately 43% of our revenues from residents in the six months ended June 30, 2004 and 2003 were received from Medicare and Medicaid. Revenues from our pharmacy, which was acquired in September 2003, were $5.0 million for the six months ended June 30, 2004.



        Interest and other income increased by $1.5 million in the six months ended June 30, 2004 to $1.7 million compared to $228,000 in the six months ended June 30, 2003 due to our settlement of litigation with Marriott which commenced about the time Marriott agreed to sell its senior living management business to Sunrise. On January 7, 2004, we and Senior Housing settled then pending litigation with Marriott. Under the terms of the settlement, Marriott paid to us and Senior Housing $1.3 million each.

        Expenses for the six months ended June 30, 2004 were $303.0 million, an increase of 6% over expenses of $286.0 million for the six months ended June 30, 2003. Our wages and benefits costs increased from $154.3 million to $161.3 million, or 5%, primarily due to wage increases as well as wages related to three communities we began to operate on May 30, 2003 and the pharmacy we acquired in September 2003. Other operating expenses, which include utilities, housekeeping, dietary, maintenance, insurance and community level administrative costs, increased from $74.6 million to $79.9 million, or 7%, primarily as a result of increased charges from third parties, our operation of three additional properties on May 30, 2003 and our pharmacy acquisition in September 2003. Management fees related to the 30 communities managed for us by Sunrise for the six months ended June 30, 2004 and 2003, were $9.2 million and $8.5 million, respectively. The increase in fees at these 30 communities is the result of increased revenues at these communities. Rent expense to Senior Housing increased from $38.0 million to $40.6 million, or 7%, primarily due to the addition of three communities that we began to lease in May 2003, and additional rent for capital improvements that were funded by Senior Housing in 2003. Community level operating expenses related to the communities that we have operated throughout the six months ended June 30, 2004 and 2003 were $235.0 million and $228.6 million, respectively, an increase of 3%. This increase is primarily due to wage increases as well as increased charges from third parties.

        Our general and administrative expenses for the six months ended June 30, 2004 were $9.9 million, an increase of 16% over expenses for the six months ended June 30, 2003 of $8.5 million, primarily due to costs resulting from our increased operations.

        Depreciation expense for the six months ended June 30, 2004 was $1.8 million an increase of 6% over depreciation expense of $1.7 million for the six months ended June 30, 2003. This increase is primarily attributable to our purchase of furniture and fixtures related to the 30 communities which Sunrise manages offset by our sale of six communities in the second half of 2003.

        Loss from discontinued operations for the six months ended June 30, 2004 was $574,000, a decrease of $125,000 over the loss for the six months ended June 30, 2003. This decrease is primarily the result of our ceasing operations at seven properties in the 2003 period compared with one property in the 2004 period.

        As a result of the factors described above, our net income for the six months ended June 30, 2004 was $1.5 million compared to a loss of $4.5 million for the six months ended June 30, 2003. Our net income per share for the six months ended June 30, 2004 was $0.17 compared to a loss per share of $0.53 for the six months ended June 30, 2003.



Year Ended December 31, 2000,2003, Compared to Year Ended December 31, 2002

        The following tables present an overview of our portfolio for the years ended December 31, 2003 and 2002:

 
 2003
 2002
 Change
 
Revenues from residents (in 000s) $575,986 $519,106 11%
Community expenses (in 000s) $466,628 $417,301 12%
Total expenses (in 000s) $583,782 $529,662 10%
No. of communities (end of period)  101  105 -4 
No. of living units (end of period)  14,035  13,962 73 
Occupancy  88% 89%-1%
Average daily rate $126 $114 11%
Revenue per day per available unit $112 $102 10%
Percent of revenues from Medicare and Medicaid  39% 39% 
Percent of revenues from private / other  61% 61% 

        "Same Store" Communities (communities that we operated continuously since January 1, 2002):

 
 2003
 2002
 Change
 
Revenues from residents (in 000s) $236,667 $227,446 4%
Community expenses (in 000s) $215,793 $210,645 2%
No. of communities (end of period)  53  53  
No. of living units (end of period)  4,868  4,868  
Occupancy  90% 89%1%
Average daily rate $148 $144 3%
Revenue per day per available unit $133 $128 4%
Percent of revenues from Medicare and Medicaid  79% 78%1%
Percent of revenues from private / other  21% 22%-1%

        Revenues from residents for 2003 were $114.5$576.0 million, an increase of 11% over revenues from residents of $519.1 million for 2002. This increase is attributable primarily to our beginning operations at 15 communities on October 26, 2002, and at three communities on May 30, 2003. Revenues from residents at the communities we operated throughout 2003 and 2002 were $236.7 million and $227.4 million, respectively, an increase of 4%. This increase is due primarily to higher per diem charges to residents and higher occupancy. About 39% of our revenues from residents in 2003 and 2002 were received from Medicare and Medicaid.

        Interest and other income decreased by $68,000 in 2003 to $229,000 compared to $297,000 in 2002 due to lower cash balances and lower interest rates in 2003 partially offset by interest earned on mortgage notes receivable.

        Expenses for 2003 were $583.8 million, an increase of 10% over expenses of $529.7 million for 2002. Our wages and benefits costs increased from $274.2 million to $315.6 million, or 15%, primarily due to expenses at the 18 communities we began to operate since October 2002 as well as increases in workers compensation and employee health insurance costs. Other operating expenses, which include utilities, housekeeping, dietary, maintenance, insurance and community level administrative costs, increased from $143.1 million to $151.0 million, or 6%, again primarily due to expenses at the 18 communities we began to operate since October 2002, as well as higher professional and general liability insurance costs. Management fees related to the 31 communities managed for us by Sunrise for 2003 and 2002, were $17.4 million and $16.6 million, respectively. This increase is primarily because these arrangements commenced on January 11, 2002, and, therefore, the 2003 period includes 11 more days than the 2002 period. Rent expense to Senior Housing increased from $75.2 million to $77.3 million, or 3%, primarily due to rents for communities we began to lease since October 2002, and



rent increases which accompanied Senior Housing's purchase of improvements at leased communities, partially offset by a lease modification entered into on October 1, 2002 which changed the ownership of certain reserve accounts for future capital expenditures at the communities managed by Sunrise. Community level operating expenses related to the communities we operated throughout 2003 and 2002, were $215.8 million and $210.6 million, respectively, an increase of 2%. This increase is primarily due to increases in employee health, workers compensation and professional and general liability insurance costs.

        Our general and administrative expenses for 2003 were $17.7 million, an increase of 15% over 2002 of $15.4 million, primarily due to costs resulting from our increased operations and to legal costs incurred in connection with our litigation with Marriott, which was settled in January 2004.

        Depreciation expense in 2003 was $3.6 million, an increase of 95% over depreciation expense of $1.8 million in 2002. The increase is attributable to our purchase of seven communities in the second half of 2002 as well as capitalized improvements to some of our communities which increased our depreciable assets.

        Loss from discontinued operations for 2003 was $372,000, a decrease of $2.5 million over the loss in 2002. This decrease is attributable to our dispositions of these operations as well as the recovery of some accounts receivable that were previously written off.

        As a result of the factors described above, our net loss for 2003 was $7.9 million, compared to a loss of $13.2 million in 2002. Our net loss per share in 2003 was $0.94 compared to a loss per share of $1.74 in 2002.

Year Ended December 31, 2002, Compared to Year Ended December 31, 2001

        The following tables present an overview of our portfolio for the periodyears ended December 31, 2002 and 2001:

 
 2002
 2001
 Change
 
Revenues from residents (in 000s) $519,106 $219,742 136%
Community expenses (in 000s) $417,301 $201,447 107%
Total expenses (in 000s) $529,662 $218,361 142%
No. of communities (end of period)  105  56 49%
No. of living units (end of period)  13,962  5,211 8,751 
Occupancy  89% 90%-1%
Average daily rate $114 $130 -12%
Revenue per day per available unit $102 $116 -12%
Percent of revenues from Medicare and Medicaid  39% 78%-39%
Percent of revenues from private / other  61% 22%39%

        "Same Store" Communities (communities that we operated continuously since January 1, 2001):

 
 2002
 2001
 Change
 
Revenues from residents (in 000s) $227,446 $219,742 4%
Community expenses (in 000s) $210,645 $201,447 5%
No. of communities (end of period)  53  53  
No. of living units (end of period)  4,868  4,868  
Occupancy  89% 89  
Average daily rate $144 $139 4%
Revenue per day per available unit $128 $124 3%
Percent of revenues from Medicare and Medicaid  78% 78% 
Percent of revenues from private / other  22% 22% 

        Revenues from residents for 2002 were $112.0 million.$519.1 million, an increase of 136% over revenues from residents of $219.7 million for 2001. This increase is attributable primarily to our lease of 31 communities on January 11, 2002, our acquisition of five communities on April 1, 2002, and the 15 communities we began to operate in October 2002. Revenues from residents at the communities we operated throughout 2002 and 2001 were $227.4 million and $219.7 million, respectively, an increase of 4%. This increase is due primarily to higher per diem charges to residents. About 39% of our revenues from residents in 2002 were received from Medicare and Medicaid, compared to 78% in 2001. This decrease is due largely to the 31 communities and other communities we leased or acquired during 2002, all of which are focused on services to residents who pay with private resources.


16        Interest income increased by $205,000 in 2002 from $297,000 compared to $92,000 in 2001 due to earnings on higher cash balances in the 2002 period.


        Expenses for 2002 were $529.6 million, an increase of 142% over expenses of $218.4 million for 2001. Our wages and benefits costs increased from $153.4 million to $274.2 million, or 78%, primarily due to expenses at the 51 communities we leased or acquired in 2002. Other operating expenses, which include utilities, housekeeping, dietary, maintenance, insurance and community level administrative costs, rose from $48.0 million to $143.1 million or 198%, again primarily due to expenses at the 51 communities we leased or acquired in 2002. During 2001, neither Marriott nor Sunrise managed any communities for us and we were a subsidiary of Senior Housing that did not lease any communities. As a result, we did not incur management fees or rent expense in 2001. Community level operating expenses related to the communities we operated throughout 2002 and 2001, were $210.6 million and $201.5 million, respectively, an increase of 5%. This increase is principally attributable to higher insurance premiums, an increase in reserves for the self funded portion of our insurance programs and higher wage and benefit costs, which were partially offset by a decrease in expenses from our reduced use of higher cost, third party staffing.

        Our general and administrative expenses for 2002 were $15.4 million, a decrease of 1% over 2001, primarily due to operational start up costs incurred during 2001 which we did not incur in 2002 and which were only partially offset by increased costs in 2002 associated with operating as a separate, publicly owned company and the legal and other costs incurred in connection with our litigation with Marriott.

        Depreciation expense in 2002 was $1.8 million, an increase of 38% over depreciation expense of $1.3 million in 2001. The increase is attributable to our purchase of 11 communities in 2002.

        Loss from discontinued operations for 2002 was $2.9 million, an increase of $2.0 million over the loss in 2001. This increase was the result of reserves recorded for Medicaid receivables due from the State of Connecticut related to community closure costs and an asset impairment charge related to a closed community.

        As a result of the factors described above, our net loss for 2002 was $13.2 million, compared to a profit of $527,000 in 2001. Our net loss per share in 2002 was $1.74. Assuming the shares outstanding as of December 31, 2001 were outstanding for all of 2001, our earnings per share would have been $0.12 for 2001.

LIQUIDITY AND CAPITAL RESOURCES

On        Our total current assets at June 30, 2004 were $68.4 million, compared to $59.7 million at December 31, 2003 and $48.3 million at December 31, 2002. At June 30, 2004 and December 31, 2003, we had cash and equivalents of $28.9 million and $21.2 million, respectively.

        Our total current liabilities were $51.1 million at June 30, 2004, compared to $58.1 million at December 31, 2003 and $34.4 million at December 31, 2002. The decrease from December 31, 2003 to June 30, 2004 was due primarily to our repayment of amounts outstanding under our revolving credit



facility and the payment of amounts due to Sunrise during the six months ended June 30, 2004. The increase from 2002 to 2003 was due to several factors. At December 31, 2003, we had $4.0 million outstanding under our revolving credit facility and there were no such outstanding amounts at December 31, 2002. In March 2004, we prepaid the amounts outstanding under our revolving credit facility. At December 31, 2003, we owed Senior Housing $6.6 million primarily related to our lease obligations. This amount was paid in January 2004. In addition, our accounts payable and accrued expenses and our accrued compensation and benefits increased primarily due to a historical basischange in the timing of certain current liabilities at the Sunrise managed communities as well as increases in our expenditures, including capital expenditures and forinsurance reserves. Finally, the increase in amounts due to Sunrise was primarily due to Sunrise's not transferring cash amounts due to them on a timely basis.

        As described in Note 1 to our audited financial statements, in 2003, information became available to us which resulted in $7.2 million of additional paid in capital. This amount was the result of our having received more working capital were provided by Senior Housing. We maintained no financing sources apart from Senior Housing.

Atassets and having assumed fewer liabilities than we had previously recorded at the time of our spin off from Senior Housing on December 31, 2001,Housing.

        Currently, we had cash of $24.9 million, operating accounts receivable of $36.4 million and accrued operating expenses and other liabilities totaling $17.8 million.

We lease all of our current facilities97 communities from Senior Housing.Housing under two leases. Our leases with Senior Housing require us to pay a total of $70$82.2 million of baseminimum rent annually. Percentage rent on our current leases does not begin until 2003 and 2004. We expect these increases to be modest relative to our overall liquidity. Payments required of us under our lease for 31 Marriott facilities also include a percentage of revenues for a capital expenditure reserve. If events of default under the leases occur, Senior Housing hasbegins in 2006. At October 21, we believe we are in compliance with the abilityterms of these leases.

        Our revenues from services to accelerateresidents at our rent payments. Our leases with Senior Housing are cross-defaulted with one another, and events of default include: our failure to pay rent when due; our default under any indebtedness which givescommunities is the holder the right to accelerate; our default under the Marriott management agreements; and our being declared ineligible to receive reimbursement under Medicare and Medicaid programs for any of the leased facilities.

On January 10, 2002, we accepted a non-binding letter of intent from a lender for a $20 million line of credit to be secured by our accounts receivable. This financing is subject to lender diligence, final documentation and other customary conditions. We expect this financing to close on or before March 31, 2002, but it may not close before that date or at all.

On January 23, 2002, we agreed to acquire five communities for $45.5 million. We expect to fund this acquisition with our cash, the proceeds of this offering and possibly also with proceeds of our proposed secured line of credit. We have also had preliminary discussions with Senior Housing concerning its providing interim or long term financing for this acquisition in the event that the funds available to us are not sufficient to close this acquisition; however, we have not reached any agreement with Senior Housing concerning such interim or long term financing.

Other than our leases with Senior Housing and our agreement to acquire five communities, we have no individually material contractual or commercial obligations or commitments.

Our primary source of cash to fund operating expenses, including rent, principal and routineinterest payments on our mortgage debt and capital expenditures, isexpenditures. At some of our communities, operating revenues for nursing home services are received from the residentMedicare and Medicaid programs. For the six months ended June 30, 2004, 43% of our total revenues were derived from these programs. In 2003, 39% of our total revenues were derived from these programs. Medicare and Medicaid revenues were earned primarily from the 51 nursing home communities we generate at our facilities. Changes in laws and regulations which impactlease from Senior Housing. Since 1998, a Medicare or Medicaidprospective payment system has generally lowered Medicare rates on whichpaid to senior living communities, including many of our properties rely for substantialthose that we operate. In October 2002, temporary increases in Medicare payment rates expired. In October 2003, Medicare rates increased by approximately 6%. Our Medicare revenues totaled $44.9 million during the first six months of 2004 and $86.1 million and $68.4 million during 2003 and 2002, respectively. Our Medicaid revenues totaled $73.9 million during the first six months of 2004 and $148.6 million and $142.6 million during 2003 and 2002, respectively. Some of the states in which we operate have not raised rates by amounts sufficient to offset increasing costs or are expected to reduce Medicaid funding. The magnitude of revenues, or changes in insurance costs caused by recent,the potential Medicaid rate reductions cannot currently be estimated, but it may be material litigation awards in some statesand may materially affect our future results of operations. Further Medicare and Medicaid rates declines may have a dramatic negative impact on our revenues and may produce greater losses.

        We expect recent increases in the costs of insurance, especially tort liability insurance, workers compensation and employee health insurance, which are affecting the senior living industry, will continue to have a material adverse impact upon our future results of operations. As discussed in Note 15 to our audited financial statements and note 7 to our unaudited financial statements, a failure by Integrated Health Services, Inc. or the United States Department of Health and Human Services to make payments that we believe are due to us would have a material adverse impact upon our future results. Also, we believe Marriott's sale of its senior living management business to Sunrise has had, and may continue to have, an adverse impact on our financial results and has increased, and may continued to increase, our working capital requirements.


        Also, prior to June 2004, pursuant to existing contract terms, a portion of our management fees payable to Sunrise were conditional, based on exceeding a threshold of net operating income that was not achieved and therefore was not being paid. As of July 2004, this portion of the management fee is no longer conditional and we will now be required to pay the full fee. We expect the annual amount of this additional management fee to be approximately $3.0 million per year. We expect improvements in our operations will offset this increased cost, but we can not be assured that our efforts in this regard will be successful.

        Our revolving credit facility limits our ability to incur debt as more fully described below in "Debt Instruments and Covenants". The terms of our leases with Senior Housing contain provisions whereby Senior Housing may cancel our rights under these agreements upon the acquisition by any person or group of more than 9.8% of our voting stock, and upon other change of control events. These leases also limit our ability to create, incur, assume or guarantee indebtedness.

        In August 2003, we sold a community in Seabury, Connecticut for $3.5 million, $3.15 million of which was in the form of a promissory note from the purchaser. This note is payable in monthly installments of $8,750 of principal, plus interest which accrues on the unpaid principal balance at a rate of 8% per year. This note matures on August 31, 2009, but we have the right to require prepayment as of August 31, 2008.

        In December 2003, we sold group homes in Maryland for $3.55 million, $3.11 million of which was in the form of a promissory note from the purchaser. This note is payable in monthly installments of $1,700 of principal, plus interest which accrues on the unpaid principal balance at a rate of 9%. This note matures November 30, 2018, but we have the right to require prepayment earlier by giving notice after November 30, 2009.

        During 2003, Senior Housing agreed to sell us two nursing homes in Michigan that we leased from Senior Housing. The purchase price is $10.5 million, the appraised value of the properties. On April 19, 2004, we purchased one of these properties from Senior Housing for $5.9 million. We financed this acquisition with proceeds we received from a new HUD insured mortgage and by using cash on hand. We expect the second purchase to occur in the fourth quarter of 2004 and we intend to finance the second sale with proceeds that we receive from a second HUD insured mortgage and with available cash. The remaining property is still leased from Senior Housing on a combined basis with 65 other properties. Under the terms of our lease with Senior Housing, upon completion of the sale, the annual rent payable under the combined lease is reduced by 10% of the sale prices we pay to Senior Housing.

        On August 9, 2004, we entered into an agreement to acquire an institutional pharmacy located in Nebraska that services 24 senior living communities with approximately 1,450 beds for approximately $3.0 million. This acquisition was completed on September 1, 2004.

        Despite the commitments, contingencies and limitations described above, we believe that a combination of our efforts to increase revenues and contain costs, our ability to borrow on our revolving credit facility, our ability to sell to Senior Housing certain capital improvements made to communities leased from Senior Housing and the possibility of sales or financings of our owned communities will be sufficient to allow us to meet our ongoing operating expenses, working capital needs, andoperating expenses, rent payments to Senior Housing, indebt service and capital expenditures for the short term, or next 12 months and long term, whether or not we arrangethe foreseeable future.



        As of June 30, 2004, our contractual obligations were as follows (dollars in thousands):

 
 Payment due by Period
Contractual Obligations

 Total
 Less
than 1
year

 1-3 years
 3-5
years

 More
than
5 years

Long-term debt obligations(1) $4,958 $51 $111 $124 $4,672
Operating lease obligations(2)  1,079,365  81,986  163,973  163,973  669,433
Purchase obligations(3)  4,600  4,600      
Other long-term liabilities reflected on our balance sheet under GAAP(4)  23,905  5,672  9,791  6,965  1,477
  
Total $1,112,828 $92,309 $173,875 $171,062 $675,582
  

(1)
This amount represents amounts due under a HUD insured mortgage.

(2)
These amounts represent minimum lease payments due to Senior Housing under two leases through 2017 and 2020.

(3)
This amount represents our obligation to purchase a property from Senior Housing. This obligation is contingent upon our receiving HUD insured financing for a linesignificant part of this purchase price. See also "Business—Recent Developments" for a discussion of our agreement to acquire LTA which we entered into on September 23, 2004.

(4)
These amounts include liabilities for continuing care contracts which require residents to make advance payments; some of these contracts are refundable and carried as liabilities until they are paid and some contracts are not refundable and are carried as liabilities until they are recognized as revenues over the periods during which we expect to provide the service. These amounts also include insurance reserves related to workers compensation and professional liability insurance as well as deferred gains related to property sales.

Debt Instruments and Covenants

        In October 2002, we entered into a revolving credit securedfacility. The interest rate on borrowings on this facility is LIBOR plus a spread. The maximum amount available under this facility is $12.5 million, and is subject to limitations based upon qualifying collateral. The borrower under this facility is a subsidiary that we organized with the intention that it be "bankruptcy-remote". Certain of our other subsidiaries sell or contribute their accounts receivable to the borrower on a true sale basis and make certain representations and other undertakings in favor of the borrower in connection with each sale. The seller subsidiaries have granted security interests in their assets to secure their obligations to the borrower. We guarantee the seller subsidiaries obligations to the borrower subsidiary and have pledged the stock or membership interests in each of the seller subsidiaries to the borrower. The borrower has in turn collaterally assigned these undertakings, guarantees and collateral to the revolving credit facility lenders, and has granted a security interest in the purchased receivables and all of its other assets to secure its obligations under the facility. The facility is available for acquisitions, working capital and general business purposes. The facility contains covenants and events of default requiring the maintenance of collateral, minimum net worth and certain other financial ratios, and places limits on our ability to incur or assume debt or create liens with respect to certain of our properties, and other customary provisions. The accounts receivable collateralizing the facility totaled approximately $20.0 million, net of allowances of $1.5 million, as of September 30, 2004. In certain circumstances and subject to available collateral and lender approvals, the maximum amounts which we may draw under this credit agreement may be increased to $25.0 million. The termination date of the facility is October 24, 2005. As of June 30, 2004 and October 21, 2004, no amounts were outstanding under the



facility. At October 21, 2004 we believe we are in compliance with all applicable covenants under this revolving credit agreement and no amounts were outstanding under the facility.

        As described above, on April 19, 2004, we purchased a property from Senior Housing for $5.9 million. We financed this acquisition with $5.0 million in proceeds we received from a new HUD insured mortgage and by using cash on hand. The interest cost on this debt is 5.6% per year. Principal and interest is due monthly through April 2039. This mortgage contains standard HUD mortgage covenants. At October 21, 2004 we believe we are in compliance with all material covenants of this mortgage.

Related Party Transactions

        On December 31, 2001, Senior Housing distributed substantially all of its ownership of our receivables,shares to its shareholders. In order to effect this spin off and to govern relations after the spin off, we entered into agreements with Senior Housing, pursuant to which it was agreed, among other things, that:

    so long as described above. Despite this belief,Senior Housing remains a REIT, we may not waive the share ownership restrictions in our operating cash flowcharter on the ability of any person or group to acquire more than 9.8% of any class of our equity shares without, among other requirements, the consent of Senior Housing and our determination that the exception to the ownership limitations would not cause a default under any of our leases;

    so long as we are a tenant of Senior Housing, we will neither permit any person or group to acquire more than 9.8% of any class of our voting stock or permit the occurrence of other change in control events, as defined, nor will we take any action that, in the reasonable judgment of Senior Housing or HRPT Properties Trust (another REIT which owns shares of Senior Housing), or HRPT, might jeopardize the tax status of Senior Housing or HRPT as a percentageREIT;

    Senior Housing has the option, upon the acquisition by a person or group of more than 9.8% of our revenues is small; a small percentage declinevoting stock and upon other change in revenue or increase incontrol events, as defined, to cancel all of our operating expenses could eliminate or reducerights under the leases we have with Senior Housing; and

    so long as we maintain our operating cash flow. If our other resources, such as our cash on hand, or our pending $20 million line of credit, are not available or insufficient, the decline in operating cash flow may cause lease defaults or other material consequences.

    Our shared services agreement with Reit Management allowsRMR or are a tenant under a lease with Senior Housing then we will not acquire or finance any real estate without first giving Senior Housing, HRPT, Hospitality Properties Trust, or HPT, or any other publicly owned REIT or other entity managed by RMR the opportunity to acquire or finance real estate investments of the type in which Senior Housing, HRPT, HPT or any other publicly owned REIT or other entity managed by RMR, respectively, invest.

        At the time of our spin off from Senior Housing, all of the persons serving as our directors were trustees of Senior Housing. Two of our current directors, Messrs. Martin and Portnoy, are current managing trustees of Senior Housing.

        As of October 21, 2004, we lease 97 senior living communities from Senior Housing for total annual minimum rent of $82.0 million. After giving effect to the LTA sale leaseback, we will lease 132 senior living communities for total minimum rent of $96.9 million.

        During 2003, we and Senior Housing were jointly involved in litigation with Marriott, the operator of the senior living communities which we leased from Senior Housing. We and Senior Housing equally shared the costs of this litigation. This litigation was settled in January 2004.



        Since we became a separate public company we have had and continue to have extensive business dealings with Senior Housing. Since January 1, 2002, we have entered or agreed to enter into several transactions with Senior Housing, including the following:

    During 2002, we acquired seven senior living communities from a third party for $27 million. Prior to this acquisition Senior Housing waived its right to acquire these assets, subject to a continuing right to acquire or finance these assets in the event we determine to sell or finance them. To finance the cash portion of our purchase, we sold a senior living community to Senior Housing, which we purchased in April 2002, for $12.7 million, its approximate carrying value. Simultaneous with our acquisition, Senior Housing acquired eight other senior living communities from the same third party. We acquired operating assets and liabilities related to these eight communities. We began to lease these eight communities and the community we sold to Senior Housing for minimum annual rent of $6.3 million. The terms of this transaction with Senior Housing were negotiated on our behalf by our independent director who is not on the board of Senior Housing.

    During 2002, we acquired FSQ, Inc., an entity owned by Messrs. Martin and Portnoy, in a merger transaction that was entered into as part of our spin off from Senior Housing. We acquired all of the stock of FSQ, Inc. and Messrs. Martin and Portnoy each received 125,000 of our common shares. The board of trustees of Senior Housing received an opinion from an internationally recognized investment banking firm, to the effect that the merger was fair, from a financial point of view, to us. The terms of this merger were approved by Senior Housing's trustees other than Messrs. Martin and Portnoy.

    During 2003, pursuant to the terms of our leases with Senior Housing, Senior Housing purchased $11.4 million of improvements to its properties leased by us, and the annual rent payable to defer paymentsSenior Housing was increased by 10% of the amounts invested, or $1.1 million.

    In May 2003, Senior Housing purchased from an unrelated third party three assisted living properties with 143 living units located in Virginia for $6.5 million. In September 2003, we sold Senior Housing one independent living property with 164 units in California for $12.3 million, its appraised value. These four properties were added to Reit Managementan existing lease with Senior Housing for nine other independent and assisted living properties. The minimum rent for the properties included in this lease was increased by $1.9 million per year. All other terms of the lease remained unchanged.

    In July 2003, we agreed to buy two nursing homes in Michigan that we leased from Senior Housing. The purchase price is $10.5 million, the appraised value of the properties. One of these purchases for $5.9 million closed on April 19, 2004 and we expect the second sale to close in the fourth of quarter 2004, which is contingent on our obtaining HUD insured financing for the property. The remaining property is still leased from Senior Housing on a combined basis with other nursing home properties. Under the terms of our lease with Senior Housing, upon completion of the sale, the annual rent payable under the combined lease is reduced by 10% of the net proceeds that Senior Housing received from the sale.

    On March 1, 2004, Senior Housing purchased from us one independent and assisted living community with 229 units located in Maryland. The purchase price was $24.1 million, the appraised value of the property. Simultaneous with this purchase, our existing leases with Senior Housing were modified as follows:

    the lease for 53 nursing homes and the lease for 13 independent and assisted living communities were combined into one lease and the property acquired on March 1, 2004 was added to this combined lease;

      the combined lease maturity date was changed to December 31, 2020 from December 31, 2018 and 2019 for the separate leases;

      our minimum rent for the combined lease of 53 nursing homes and 14 independent living communities was increased by $2.4 million per year;

      for all of our leases with Senior Housing, the amount of additional rent to be paid to Senior Housing was changed to 4% of the increase in revenues at the leased properties beginning in 2006. Prior to the lease combination, the percentage and the beginning time period for the nursing home lease and the independent and assisted living community lease was 3% and 2004 and 4% and 2005, respectively; and

      all other lease terms remain substantially unchanged.

    On September 23, 2004, we entered into a letter agreement with Senior Housing whereby Senior Housing agreed to loan us between $115 million and $117 million at the closing of our pending LTA acquisition. Such loan would be for up to 30 days and bear interest at a rate of 8% per annum. We expect to repay such loan, if incurred, with the proceeds we receive from a $165 million sale leaseback with Senior Housing for 35 of the 47 communities we acquire in the LTA acquisition.

    In 2003, Senior Housing evicted a nursing home tenant that had defaulted on its obligations to Senior Housing. Until May 2004, we managed this nursing home for Senior Housing's account. Effective on May 1, 2004, we agreed with Senior Housing to add this nursing home to a multi-property lease from Senior Housing and to increase the annual rent by $180,000. All other lease terms remained unchanged.

    One of the properties we lease from Senior Housing was subject to a ground lease with an unaffiliated third party. We are responsible for paying the ground rent of $307,000 per year. On June 3, 2004, Senior Housing exercised an option to purchase this land for $3,600,000 and acquired the landlord's rights and obligations under the ground lease. We now pay the ground rent to Senior Housing.

    During 2004, pursuant to the terms of our leases with Senior Housing, we sold to Senior Housing $4.3 million of improvements we had made to its properties, and our annual rent payable to Senior Housing was increased by 10% of Senior Housing's purchase price amounts invested, or $432,000.

        We obtained a workers compensation insurance policy for the year beginning June 15, 2003, from a third-party insurer. This third-party insurer ceded a portion of the premiums we paid to a Bermuda based company, Affiliates Insurers, Limited, or Affiliates, which was owned by RMR. Affiliates was organized by RMR to assist us in creating a partial self insurance program on an expedited basis. On December 8, 2003, we acquired Affiliates from RMR for an amount equal to RMR's cost of organizing and capitalizing that company, approximately $1.3 million.

        Our Chief Executive Officer and Chief Financial Officer are also officers and employees of RMR. These officers devote a substantial majority of their business time to our affairs and the remainder to RMR's business which is separate from our business. We believe the compensation we pay to these officers reasonably reflects their division of business time; however, periodically, these individuals may divide their business time differently than they do currently and their compensation from us may become disproportionate to this division.

        RMR provides investment, management and administrative services to us under a shared services agreement. RMR is compensated at an annual rate equal to 0.6% of our total revenues. Aggregate fees earned by RMR for services during 2002 and 2003 and in 2004 through September 30, were $2.9 million, $3.4 million and $2.7 million, respectively. The fact that RMR has responsibilities to other



entities, including our landlord, Senior Housing, could create conflicts; and in the event of such conflicts between Senior Housing and us, the shared services agreement if necessaryallows RMR to act on behalf of Senior Housing rather than on our behalf. RMR is owned by Messrs. Martin and Portnoy who are our managing directors. Messrs. Martin and Portnoy each have material interests in the transactions between us and RMR described above. All transactions between us and RMR are approved by our independent directors. Our independent directors have approved the renewal of the shared services agreement for its current term which will end December 31, 2004.

        Messrs. Martin and Portnoy own the building in which our headquarters is located. Our lease for space was originally executed by FSQ, Inc. This lease expires in 2011. We paid rent under this lease during 2002 and 2003 and for the nine month period ending September 30, 2004 of $539,000, $569,000 and $423,000 respectively.

        Until March 31, 1997, Mr. Portnoy was a partner of Sullivan & Worcester LLP, our counsel and counsel to Senior Housing, RMR and affiliates of each of the foregoing, and he received payments from that firm during 2002, 2003 and 2004 in respect of his retirement.

Critical Accounting Policies

        Our critical accounting policies concern revenue recognition, our assessment of the net realizable value of our accounts receivable, the realizable value of long term assets, accounting for long term care contracts, accounting for business combinations and our assessment of reserves related to our self insurance programs.

        Our revenue recognition policies involve judgments about Medicare and Medicaid rate calculation. These judgments are based principally upon our experience with these programs and our knowledge and familiarity with the current rules and regulations of these programs. We recognize revenues when services are provided and these amounts are reported at their estimated net realizable amounts. Some Medicare and Medicaid revenues are subject to audit and retroactive adjustment.

        Our policies for valuing accounts receivable involve significant judgments based upon our experience, including consideration of the age of the receivable, the terms of the agreements with our residents or their third party payors, the residents or payors stated intent to pay, the residents or payors financial capacity and other factors which may include litigation or appeal proceedings.

        We monitor our long-term assets to determine whether any impairment of these assets may have occurred. If the facts and circumstances indicate that an impairment may have occurred, we evaluate the asset's carrying value to determine whether an impairment charge is appropriate. This process includes a review of historical and projected future financial results realized or to be realized from the affected asset, market conditions affecting the sale of similar assets and the like. This process requires that estimates be made and errors in our judgments or estimates could have a material effect on our financial statements.

        At certain of our communities, we offer long-term care contracts under which residents pay a one time amount in exchange for reduced charges during their stay. The one time amount may be refundable or non-refundable, or partially refundable and partially non-refundable. We record such amounts as a long term obligation and amortize the non-refundable portion of such amounts into revenue over our estimate of the periods during which future services will be provided. We base these estimates on our experience and actuarial information.

        Since we became a separate public company on December 31, 2001 through October 21, 2004, we have acquired or leased a total of 54 communities. We accounted for each of these transactions as a purchase business combination in accordance with Statement of Financial Accounting Standards No. 141. Purchase accounting requires that we make rent paymentscertain judgments and estimates based on our experience, including determining the fair value and useful lives of assets acquired and the fair value of liabilities assumed. Some of our judgments and estimates are also based upon published industry statistics.


        Our critical accounting policies for determining reserves for the self funded parts of our insurance programs involve significant judgments based upon our experience, including projected settlements for pending claims, known incidents which we expect may result in claims, estimates of incurred but not yet reported claims and incidents, our claims experience, estimated litigation costs and other factors. We also periodically receive and rely upon recommendations from professional consultants in establishing these reserves.

        In the future we may need to revise the judgments, estimates and assessments we use to formulate our critical accounting policies to incorporate information which is not now known. We cannot predict the effect changes to these premises underlying our critical accounting policies may have on our future results of operations, although such changes could be material and adverse.

Inflation and Deflation

        Inflation in the past several years in the U.S. has been modest. Future inflation might have both positive or negative impacts on our business. Rising price levels may allow us to increase occupancy charges to residents, but may also cause our operating costs to increase. Also our ability to increase rates paid by Medicare and Medicaid will be limited despite inflation.

        Deflation would likely have a negative impact upon us. A large component of our expenses consist of minimum rental obligations to Senior Housing. OnAccordingly we believe that a pro forma basis, assuming completion ofgeneral decline in price levels which could cause our January 2002 lease for 31 Marriott facilities andcharges to residents to decline would likely not be fully offset by a decline in our pending acquisition, payments to Reit Management for shared services would have totaled $3.1 million during the year ended December 31, 2001.expenses.


17


SEASONALITYSeasonality

Our business is subject to modest effects of seasonality. During the fourth calendar fourth quarter holiday periods, nursing home and assistedresidents of senior living residentscommunities are sometimes discharged to join family celebrations and admission decisions for new residents are often deferred. The first quarter of each calendar year usually coincides with increased illness among nursing home and assisted livingour communities' residents whichthat can result in increased costs or discharges to hospitals. As a result of these factors, nursing home and assisted livingour operations sometimes produce greater earnings in the second and third quarters of a calendar year and lesser earnings in the first and fourth quarters. We do not believe that this seasonality will cause fluctuations in our revenues or operating cash flow to such an extent that we will have difficulty paying our expenses, including rent, which do not fluctuate seasonally.

INFLATION AND DEFLATIONQuantitative and Qualitative Disclosures About Market Risk

Inflation in the past several years in the United States has been modest. Future inflation might have both positive or negative impacts on our business. Rising price levels may allow us        We are exposed to increase occupancy charges to residents, but may also cause our operating costs, including our percentage rent, to increase.

Deflation would likely have a negative impact upon us. A large component of our expenses consist of minimum rental obligations to Senior Housing. Accordingly we believe that a general decline in price levels which could cause our charges to residents to decline would likely not be fully offset by a decline in our expenses.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We have no obligations for funded debt and as such are not directly affected by changes in market interest rates. However, as discussed above, we expect to enter a $20 million revolving credit facility secured by our accounts receivable. We expect that this loan facility will require interest on drawn amounts at floating rates based upon a spread above LIBOR. Accordingly, whenever borrowing are outstanding under such a credit facility we may be exposed torisks associated with market changes in interest rates, especiallyrates. We manage our exposure to this market risk through our monitoring of available financing alternatives. Other than as described below we do not now anticipate any significant changes in our exposure to fluctuations in interest rates or in how we manage this risk in the future. However, our exposure to fluctuations in interest rates may increase in the future if we incur debt to fund acquisitions or otherwise. As of October 21, 2004, we have no commercial paper, derivatives, swaps, hedges, joint ventures or partnerships.

        Changes in market interest rates also affect the fair value of our debt obligations; increases in market interest rates decrease the fair value of our fixed rate debt, while decreases in market interest rates increase the fair value of our fixed rate debt. For example, based upon discounted cash flow analysis, if prevailing interest rates were to decline by 10% and other credit market considerations remained unchanged, the market value of our $5.0 million mortgage debt outstanding on June 30, 2004, would increase by approximately $353,000; and, similarly, if prevailing interest rates were to increase by 10%, the market value of this $5.0 million mortgage debt would decline by approximately $313,000.



        Our revolving credit facility bears interest at floating rates and matures in October 2005. As of September 30, 2004, we had zero outstanding under this revolving credit facility. We borrow in U.S. dollars and borrowings under our revolving credit facility are subject to interest at LIBOR plus a spread. Accordingly, we are vulnerable to changes in U.S. dollar based short term LIBOR rates.rates, specifically LIBOR. A change in interest rates would not affect the value of any outstanding floating rate debt but would affect our operating results. For example, if the fullmaximum amount of a $20our credit facility of $12.5 million line of credit were drawn and interest rates roseincrease or decrease by 1% per annum, our interest expense would increase or decrease by $200,000$125,000 per year, or $0.04$0.02 per share.

We may fromshare, respectively. If interest rates were to change gradually over time, to time consider our exposure to interest rate risks if we have or expect to have material amounts of floating rate obligations. As a result of these considerations we may decide to purchase interest rate caps or other hedging instruments.

CRITICAL ACCOUNTING POLICIES

Our most critical accounting policies regard revenue recognition and our assessment of the net realizable value of our accounts receivable. These policies involve significant judgments based upon our experience, including judgments about changes in payment methodology, contract modifications and economic conditions that may affect the collectibility of our accounts receivable. In the future we may need to revise our assessment to incorporate information which is not yet known and such revisions could increase or decrease our net revenues or cause us to adjust the net carrying value of our accounts receivable.


18


HISTORICAL RESULTS OF OPERATIONS—MARINER PREDECESSOR

The Mariner Predecessor conducted operations of 17 facilities leased from Senior Housing. The operations of the Mariner Predecessor during the period prior to its acquisition by Senior Housing differ from our operations as follows:

–>
The business of the Mariner Predecessor was conducted by its then parent, Mariner Post-Acute Network, an entity with a capital structure, corporate overhead costs, and operating systems substantially different than ours.

–>
During the period of Mariner's operation of this business, significant write offs of goodwill and other long lived assets of the Mariner Predecessor occurred and Mariner filed for bankruptcy.

We believe that because of these differences, the historical results of operations described below are not comparable to our operations. Specifically, the historical operations described below include: revenues and operating expenses for only 17 facilities, one of which has since been closed, while currently we generate revenues and incur operating expenses at present at 87 facilities; revenues prior to 1999 which were based in part upon Medicare rates established prior to the completion of the phase-in of the new Medicare prospective payment system; depreciation expenses which relate to real estate and amortization expenses which relate to goodwill, while we do not have substantial depreciable assets; expenses related to allocation of corporate overhead by the parent of these operations, while we incur different corporate expenses; rent expense under a lease which has been cancelled; charges for impairments of long lived assets of substantial amounts, while we do not have substantial long lived assets and have not incurred similar changes; and interest expense incurred on debt, while we have no debt as of the date of this prospectus.

Years ended December 31, 2000 and 1999—Mariner Predecessor

Revenues for the year ended December 31, 2000, were $85.3 million. These revenues represent a decrease of $1.6 million from the revenues in the 1999 period. This decrease is attributable primarily to a slight decrease in occupancy at the facilities in operation during both periods and to the closing of one facility.

Expenses for the year ended December 31, 2000, were $92.6 million, a decrease of $1.6 million over the 1999 period, excluding non-recurring or unusual charges and write offs incurred in 1999. This decrease is attributable primarily to decreases in general and administrative costs and provision for bad debts and rent, offset by an increase in salary, wages and benefits.

Net loss for the year ended December 31, 2000, was $7.4 million, a decrease in loss of $36.4 million over the 1999 period. This decrease in loss is principally attributable to the impact of unusual charges related to the impairment of long lived assets in 1999.would be spread over time.

HISTORICAL RESULTS OF OPERATIONS—INTEGRATED PREDECESSOR

The Integrated Predecessor conducted operations of 42 facilities leased from or mortgaged to Senior Housing. The operations of the Integrated Predecessor during the period prior to its acquisition by Senior Housing differ from our operations as follows:

–>
The business of the Integrated Predecessor was conducted by its then parent, Integrated Health Services, Inc., an entity with a capital structure, corporate overhead costs, and operating systems substantially different than ours.

19


–>
During the period of Integrated Health Services' operation of this business, significant write offs of goodwill and other long lived assets of the Integrated Predecessor occurred and Integrated Health Services filed for bankruptcy.

We believe that because of these differences, the historical results of operations described below are not comparable to our operations. Specifically, the historical operations described below include: revenues and operating expenses for only 42 facilities, one of which has since been closed, while we currently generate revenues and incur operating expenses at 87 facilities; revenues prior to 1999 which were based in part upon Medicare rates established prior to the completion of the phase in of the new Medicare prospective payment system; depreciation expenses which relate to real estate and amortization expenses which relate to intangible assets, while we do not have substantial depreciable assets; expenses related to corporate overhead and management fees charged by the parent of the Integrated Predecessor, while we incur different corporate expenses; rent expense under a lease which has been cancelled; charges for impairments of long lived assets of substantial amounts, while we do not have substantial long lived assets and have not incurred similar charges; and interest expense incurred on debt, while we have no debt as of the date of this prospectus.

Years ended December 31, 2000 and 1999—Integrated Predecessor

Revenues for the year ended December 31, 2000, were $135.4 million. These revenues represent an increase of $5.0 million over the revenues in the 1999 period. This increase resulted primarily from an increase in Medicaid rates and an increase in occupancy at the Integrated Predecessor facilities.

Expenses for the year ended December 31, 2000, excluding non-recurring or unusual charges and write offs of $16.7 million as discussed in the next paragraph, were $144.0 million, a decrease of $2.1 million from the 1999 period. This decrease is attributable primarily to a decrease in rent, depreciation and amortization at the Integrated Predecessor facilities offset by increased operating expenses.

During the 2000 period, the Integrated Predecessor incurred unusual charges related to a loss on settlement of lease and mortgage obligations of $16.7 million. These charges were a result of the bankruptcy settlement between Integrated and Senior Housing and represent the carrying value of the tangible and intangible assets of the facilities conveyed to Senior Housing, less the debts due Senior Housing which were not paid. During the 1999 period, the Integrated Predecessor incurred write-offs and unusual charges related to a loss on impairment of long lived assets of $120.0 million.

Net loss for the year ended December 31, 2000, was $25.3 million, a decrease of $101.7 million from the net loss of $126.9 million in 1999. This decrease in loss is attributable to the decreases in rent, depreciation and amortization and the impact of unusual charges discussed above.


20



Business

GENERAL

We are in the business of operatingoperate senior living facilities,communities, including independent living and congregate care communities, assisted living facilitiescommunities and nursing homes. WeAs of October 21, 2004, we operated 101 communities containing 13,967 living units, including 49 primarily independent and assisted living communities containing 9,120 units and 52 nursing homes containing 4,847 units. Of our 49 primarily independent and assisted living communities, we lease and operate 56 senior living facilities. We lease 3146 communities that Marriott manages. Combined, these 87 facilities, which we leasecontaining 8,727 units from Senior Housing, our former parent, including 30 communities which are directly operated for our account by Sunrise, and own and operate three communities containing 393 units. All but one of our nursing homes are leased from Senior Housing. Our 101 communities include 4,0604,960 independent living apartments, 1,7662,324 assisted living suites, 294283 special care beds and 6,578 nursing beds; 59% of their revenues in 2001 was paid from residents' private resources and 41% was paid by Medicare and Medicaid.

We have recently agreed to purchase five senior living communities which we will own and operate. In combination with our existing facilities, these 92 facilities include 4,591 independent living apartments, 1,939 assisted living suites, 294 special care beds and 6,5786,400 nursing beds. Sixty percent of our pro forma revenues from these 92 facilities in 2001 was paid from residents' private resources and 40% was paid by Medicare and Medicaid:

FIVE STAR UNITS AFTER
COMPLETION OF PENDING ACQUISITION

FIVE STAR REVENUES AFTER
COMPLETION OF PENDING ACQUISITION


LOGO


LOGO

21

OUR BUSINESS AND GROWTH STRATEGY

Our growth strategy is to acquire facilities that provide high quality services to residents who pay with private resources. In January 2002, we leased 31 senior living communities from Senior Housing. Approximately 88% of the revenues from these communities is paid by residents from their private resources. At the five communities we have agreed to acquire, all of the revenuesprincipal executive offices are paid by residents from private resources. Our nursing homes derive a majority of their revenue from Medicare and Medicaid. In the future we may decide to expand our nursing home operations; however, if we do so, we expect to price such acquisitionslocated at levels which take account of the increased risks associated with Medicare and Medicaid revenues.

Our senior management team has significant experience in the senior living industry. Although we have substantial lease obligations, we currently have zero debt. We believe our relationship with our former parent company, Senior Housing, may provide us with capital to finance some acquisitions. We believe that this combination of our experienced management, our financial position400 Centre Street, Newton, Massachusetts 02458, and our relationship with Senior Housing will enable us to expand our operations and compete successfully in the senior living industry.telephone number is (617) 796-8387.

OUR HISTORY

In July 2000, Senior Housing repossessed or acquired senior living facilities from two former tenants.        We were created by Senior Housing in April 2000 as a 100% subsidiary to conduct the businesses of operating these facilities. Under the amended Internal Revenue Code,operate nursing homes repossessed or IRC,acquired from two former Senior Housing was required to engage an independent operating company to manage the healthcare businesses which we owned. Messrs. Portnoy and Martin formed FSQ, Inc. to manage these facilities. During the past year, we believe the combined operations at these 56 facilities have stabilized and improved.

In August 2001, Senior Housing agreed to acquire 31 Marriott senior living facilities. The operations at these 31 communities are managed by Marriott under long term management contracts. The operating income generated by these facilities is not REIT qualified income under applicable IRC rules. To complete this acquisition and remain a REIT, Senior Housing was required to identify a taxable entity to lease these facilities.

tenants. We were reincorporated in Maryland on September 17, 2001. On December 31, 2001, Senior Housing distributed substantially all of our outstanding shares to its shareholders and we became a separate publicly owned company listed on the American Stock Exchange. Pursuant to the transaction agreement governing this spin-off:spin off:

    –>
    Senior Housing capitalized us with approximately $50 million of equity, consisting of cash and working capital, primarily operating receivables, net of operating payables;

    –>
    we agreed to lease 31 primarily independent and assisted living communities operated by Marriott upon their acquisition by Senior Housing which occurred in 2002, as described below;

    we leased 56 facilities53 nursing homes and two independent and assisted living communities from Senior Housing;

    –>
    we assumed one lease from the town of Campbell, Nebraska; and

    we agreed to merge withacquire FSQ, Inc., the former operating company of the healthcare business we owned in order to acquire the personnel, systems and assets necessary to operate these 56 facilities; and

    for our business.
    –>

        During 2002, we agreed to leasecommenced operations at 51 senior living communities, including the 31 communities then operated by Marriott and currently operated by Sunrise, and 20 additional communities. Also during 2002, we ceased operations at two communities, one of which was previously leased from Senior Housing when they wereand one of which was previously leased from the town of Campbell, Nebraska.

        During 2003, we commenced operations at three senior living communities, which we lease from Senior Housing. Also during 2003, we ceased operations at seven communities, one of which was previously leased from Senior Housing. During 2003, we also acquired by Senior Housing.

Effective January 2, 2002,an institutional pharmacy located in Wisconsin, we completed our merger with FSQ, Inc. As consideration for this merger Messrs. Portnoy and Martin each received 125,000acquired a company insuring some of our common shares.risks, and we established certain self-insurance programs.

RECENT DEVELOPMENTS

On January 10, 2002,September 23, 2004, we entered into an agreement to acquire LTA for approximately $208 million. LTA is a non-binding letterprivately owned company that owns and operates independent and assisted living communities in the southeastern United States. Pursuant to the agreement, we expect to acquire 47



senior living communities with 2,636 independent and assisted living units which are located in the following seven states:

State

 Communities
 Units
South Carolina 12 542
Tennessee 9 527
Virginia 5 483
North Carolina 4 351
Georgia 7 287
Alabama 6 253
Kentucky 4 193
  
 
Total 47 2,636
  
 

        The majority of intentthese communities were built by LTA between 1997 and 2002, and the average age of all 47 communities is approximately five years. As of June 30, 2004, these 47 communities were 85% occupied, and 100% of the revenues at these communities were paid by residents from their private resources.

        To finance this acquisition, we intend to enter into a $165 million sale leaseback transaction with Senior Housing for a new, three year, $20 million credit line which35 of the 47 communities that will be securedacquired from LTA. We intend to continue to operate those 35 communities and to retain ownership of the remaining 12 communities. We expect to fund the balance of the purchase price with cash on hand, and primarily by assuming HUD insured long term mortgage debt and a lease for four communities from Health Care Property Investors, Inc.

        In addition to the 47 communities currently operated by LTA for its own account, LTA also manages 12 assisted living communities on behalf of third party owners. These 12 communities have 957 living units and are located in Florida (5 communities with 515 units), Georgia (5 communities with 334 units), Virginia (1 community with 56 units) and North Carolina (1 community with 52 units). We do not now know whether we will continue to manage these communities on a long-term basis.

        Our business plan for the LTA communities is to increase revenues by increasing occupancy at the communities. We also expect to realize cost savings by combining the LTA operations with our accounts receivable. Althoughexisting operations. Of course, we can provide no assurances that the closingexpected financial benefits from the LTA acquisition will be achieved.

        Completion of this transactionour acquisition of LTA is subject to various conditions customary contingencies,in transactions of this type, including licensing and receiving third party consents. Subject to satisfaction of these conditions, we expect itthis closing to occur on or before March 31, 2002.during the fourth quarter of 2004, but there is no assurance that it will close.


        On September 1, 2004, we acquired an institutional pharmacy business located in Lincoln, Nebraska for approximately $3 million.

22OUR GROWTH STRATEGY


On January 11, 2002, Senior Housing completed its acquisition        We believe that the aging of the 31 MarriottU.S. population will increase demand for existing independent living properties, assisted living communities and nursing homes. Our principal growth strategy is to profit from this demand by operating such properties that provide high quality services to residents who pay with private resources. Since we leasedbecame a separate public company through October 21, 2004, we added 49 primarily independent and assisted living communities to our business which generate 88% of their revenue from residents' private resources, rather than from Medicare or Medicaid.


        Starting in the mid 1990s, a large number of independent and assisted living communities were developed with financing from private equity and real estate opportunity funds. We believe that many of these facilities from Senior Housing.

On January 23,communities are now at or approaching stabilized operations and many of these financial investors are now anxious to sell. For example, in 2002 we acquired 15 independent and assisted living communities which were assembled and developed by Constellation Health Services, Inc., a division of Constellation Energy Group, Inc. f/k/a Baltimore Gas and Electric Company. The controlling shareholder of LTA, which we have agreed to acquire, fiveis a private equity fund that was created by an investment bank. We expect to continue to pursue similar acquisitions for the next several years.

        We also intend to expand our institutional pharmacy business. We acquired our first pharmacy in Waukesha, Wisconsin in 2003. As described in "Recent Developments", during 2004, we acquired a second pharmacy located in Lincoln, Nebraska. Whenever we buy an institutional pharmacy business we seek to grow its business by providing services at our senior living communities for $45.5 million. The closing of this acquisition is subjectwithin the same service area. We are currently interested to completion of various state licensing matters andacquire pharmacies in other customary closing conditions, and althoughareas where we expect it to be completed during April 2002, weown senior living communities. We can giveprovide no assurances that itwe will close. We intendbe able to usecontinue these pharmacy expansion activities, but we believe we will do so.

        Our nursing homes derive a majority of their revenues from Medicare and Medicaid. In the proceedsfuture we may decide to expand our nursing home operations; however, if we do so, we expect to value such acquisitions at levels which take account of the risks we believe to be associated with Medicare and Medicaid revenues, particularly the risks that governmental fiscal policies may result in reduced Medicare and Medicaid rates or that such rates will not increase to match increasing costs of operations.

        In addition, from time to time, we consider acquisition opportunities in service industries other than senior care, but we have no such considerations underway at this offering to partially fund this acquisition.time.

TYPES OF FACILITIESCOMMUNITIES

Our present business plan contemplates the ownership, leasing and management of senior apartments, independent living apartments assisted living facilities,or congregate care communities, assisted living communities, specialty care suites and nursing homes. Some facilitiescommunities combine more than one type of service in a single building or campus.

Senior apartmentsIndependent Living Apartments or Congregate Care Communities

Senior apartments are marketed to residents who are generally capable of caring for themselves. Residence is usually restricted on the basis of age. Purpose built facilities may have special function rooms, concierge services, high levels of security and assistance call systems for emergency use. Tenants at these facilities who need healthcare or assistance with the activities of daily living are expected to contract independently for these services with home healthcare companies.

Independent living apartments

Independent living apartments,properties, or congregate care communities, as they are sometimes called, also provide high levels of privacy to residents and require residents to be capable of relatively high degrees of independence. Unlike a senior apartment facility, anAn independent living apartment usually bundles several services as part of a regular monthly charge—forcharge. For example, one or two meals per day in a central dining room, weekly maid service andor a social director.director may be included in the base charge. Additional services are generally available from staff employees on a fee-for-servicefee for service basis. In some congregate care communities,independent living properties, separate parts of the facilitycommunity are dedicated to assisted living or nursing services. At September 30, 2004, our business included 4,960 independent living apartments in 38 communities.

Assisted living facilitiesLiving Communities

Assisted living facilitiescommunities are typically comprised of one bedroom suitesunits which include private bathrooms and efficiency kitchens. Services bundled within one charge usually include three meals per day in a central dining room, daily housekeeping, laundry, medical reminders and 24 hour availability of assistance with the activities of daily living such as dressing and bathing. Professional nursing and healthcare services are usually available at the facilitycommunity on call or at regularly scheduled times. At September 30, 2004, our business included 2,324 assisted living suites in 41 communities.



Specialty Care Suites

        Specialty care suites offer specialized programs for patients suffering from specific illnesses, usually Alzheimer's disease. At September 30, 2004, our business included 283 specialty care suites in 9 communities.

Nursing homesHomes

Nursing homes generally provide extensive nursing and healthcare services similar to those available in hospitals, without the high costs associated with operating theaters, emergency rooms or intensive care units. A typical purpose built nursing home includes mostly two-bed unitstwo bedrooms with a separate bathroom in each unitroom and shared dining and bathing facilities. Some private rooms are often available for those residents who can afford to pay higher rates or for patientsresidents whose medical conditions require segregation. Nursing homes are generally staffed by licensed nursing professionals 24 hours per day.

During the past few years, At September 30, 2004, our business included 6,400 nursing home operatorsbeds in 75 communities.

OPERATING STRUCTURE AND CORPORATE STAFFING

        We have facedsix regional offices, which are located in Maryland, Georgia, California, Wisconsin and two significant business challenges. First, the rapid expansionin Nebraska. Each regional office is responsible for up to 15 communities. Each region is headed by a regional director of the assisted living industry which startedoperations with extensive experience in the early 1990s has attractedsenior living industry. Each regional office is typically supported by a numberclinical or wellness director, a rehabilitation services director, a regional accounts manager, a human resources specialist and a sales and marketing specialist. Regional staff are responsible for all our community operations within the region, including:

    resident services;

    marketing and sales;

    hiring of residents away from nursing homes. This was especially significant becauseall community personnel;

    compliance with applicable legal and regulatory requirements; and

    supporting our development and acquisition plans within their region.

        Our home office staff performs the residents who chose assisted living facilities often previously had been following tasks:

    general oversight of our regional staff and pharmacy operations;

    the most profitable residents in the


    23


    nursing homes. These residents required a lesser amountestablishment of carecompany wide policies and were ableprocedures relating to pay higher private rates rather than government rates.

    The second major challenge arose as a result of resident care;

    human resources policies and procedures;

    information technology;

    Medicare and Medicaid cost containment laws, particularly 1997 federal legislation that requiredbilling;

    licensing and certification maintenance;

    legal services;

    central purchasing;

    budgeting and supervision of maintenance and capital expenditures;

    implementation of our growth strategy; and

    accounting and finance functions, including operations budgeting, accounts receivable and collections, accounts payable, payroll, general finance and accounting, and tax planning and compliance.

    INDEPENDENT AND ASSISTED LIVING COMMUNITY STAFFING

            Each of the Medicare programindependent and assisted living communities we operate for our own account has an executive director responsible for the day to implementday operations of the community, including quality of care, resident services, sales and marketing, financial performance and staff supervision. The executive director is supported by department heads, who oversee the care and service of the residents, a prospective payment programwellness director, who is responsible for various subacutecoordinating the services necessary to meet the health care needs of our residents and a marketing director, who is responsible for selling our services. Other key positions include the dining services coordinator, the activities coordinator and the property maintenance coordinator.

    NURSING HOME STAFFING

            Each of our nursing homes is managed by a state licensed administrator who is supported by other professional personnel, including a director of nursing, an activities director, a marketing director, a social services director, a business office manager, and physical, occupational and speech therapists. Our directors of nursing are state licensed nurses who supervise our registered nurses, licensed practical nurses and nursing assistants. Staff size and composition vary depending on the size and occupancy of each nursing home and on the type of care provided inby the nursing homes. Implementationhome. Our nursing homes also contract with physicians who provide certain additional medical services.

    PHARMACY OPERATIONS AND STAFFING

            Our pharmacy operations provide goods and services to operators and residents of this Medicare prospective payment program began on July 1, 1998. Priorsenior living communities; we do not sell to the prospective payment program, Medicare generally paid nursing home operators based upon audited costspublic generally. At our pharmacy we have an executive director who is a state licensed pharmacist, who manages the pharmacy and supervises billing. The executive director is responsible for services provided. The new prospective payment system sets Medicare rates based upon government estimated costs of treating specified medical conditions. Although it is possible that a nursing home may increase its profit if it is ablethe day to provide services at below average costs, we believe that the effectday operations of the Medicare prospective payment system has beenbusiness including sales and will be to reducemarketing, financial performance, monitoring state regulated codes regarding the profitabilitydispensing of Medicare services in nursing homes. This belief is based upon our observationcontrolled substances and staff supervision. Other pharmacy personnel, include licensed dispensing pharmacists, a director of the impact of similar Medicare changes that were implemented for hospitals during the 1980spharmacy consultation, medical records director, nurse consultant, pharmacy technicians and the large number of bankruptcies which have occurred in the nursing home industry since the implementation of the Medicare prospective payment system began.billing personnel.

    OUR SENIOR LIVING FACILITIESCOMMUNITIES

    Assuming we close        At October 21, 2004, our pending acquisition of five communities, we will lease or operate 92business included 101 senior living facilities: five facilitiescommunities which we expect to ownmay be categorized into three groups as follows:

     
      
     Type of Units
      
      
      
      
     
     
      
      
      
     Revenues for the three months ended
    Sept. 30, 2004
    annunalized
    (000s in thousands)

     Percent of revenues from private resources
     
    Ownership

     No. of
    Communities

     Indep.
    Living
    Apts.

     Assist.
    Living
    Suites

     Special
    Care
    Beds

     Nursing
    Home Beds

     Total
    Living
    Units

     Occupancy at
    Sept. 30, 2004

     
    Communities owned and operated by Five Star 4 250 143  149 542 85%$19,190 50%

    Communities leased from Senior Housing and operated by Five Star

     

    67

     

    733

     

    695

     


     

    4,690

     

    6,118

     

    89

    %

     

    282,931

     

    32

    %

    Communities leased from Senior Housing and managed by Sunrise

     

    30

     

    3,977

     

    1,486

     

    283

     

    1,561

     

    7,307

     

    90

    %

     

    303,995

     

    85

    %
      
     
     
     
     
     
     
     
     
     
     
    Totals:

     

    101

     

    4,960

     

    2,324

     

    283

     

    6,400

     

    13,967

     

    89

    %

    $

    606,116

     

    59

    %
      
     
     
     
     
     
     
     
     
     

    COMMUNITIES OWNED AND OPERATED BY FIVE STAR

            As of October 21, our business included four owned communities containing 393 independent and operate directly; 56 facilities included in one lease which we operate directly; and 31 communities included in a second lease which are managed by Marriott:

     
     No. of Units

     Year ended December 31, 2001

    Ownership

     Independent
    Living
    Apartments

     Assisted
    Living
    Suites

     Specialty
    Care
    Beds

     Nursing Beds

     Total

     Rent

     Revenues
    ($ in thousands)




    Pending acquisition (5 facilities owned and operated by us) 531 173   704 N/A $14,194(2)
    Senior Housing Lease No. 1 (56 facilities operated by us) 79 153  4,979 5,211 $7,000 227,044
    Senior Housing Lease No. 2 (31 facilities managed by Marriott) 3,981 1,613 294 1,599 7,487 63,000(1) 277,413
      
     
     
     
     
        
    Total units: 4,591 1,939 294 6,578 13,402    

    (1)
    In addition to the $63 million of rent, we are required to pay a percentage of our gross revenue as an escrowed reserve for recurring capital expenditures. In 2001 this pro forma amount was $7.3 million.

    (2)
    For the twelve months ended November 30, 2001.

    24

    PENDING ACQUISITION

    In January 2002, we agreed to purchase five senior living communities. Our acquisition of these five communities is subject to completion of various state licensing matters and other customary closing conditions. At this time we expect to own and operate these communities directly. In the future we may decide to finance these properties with Senior Housing or another third party. These five communities contain 704assisted living units and are149 nursing beds located in fivefour states. The following table provides additional information about these five communities and their current operations:

    Location

     No.
    of units

     Type of units

     Occupancy(1)

     Revenues(2)

     Percent of revenues from private
    pay sources

     



     
     
      
      
     ($ in thousands)

     
    1. Stockton, CA 84 ind. liv. apts.       
      80 asst. liv. suites       
      
             
      164 total units 94%$  3,406 100%

    2. Ft. Myers, FL

     

    186

     

    ind. liv. apts.

     

     

     

     

     

     

     
      20 asst. liv. suites       
      
             
      206 total units 90%$  4,107 100%

    3. Overland Park, KS

     

    141

     

    ind. liv. apts.

     

    91

    %

    $  2,887

     

    100

    %

    4. Florissant, MO

     

    120

     

    ind. liv. apts.

     

    81

    %

    $  1,974

     

    100

    %

    5. Omaha, NE

     

    73

     

    asst. liv. suites

     

    82

    %

    $  1,820

     

    100

    %

    Totals: 5 communities in 5 states

     

    531

     

    ind. liv. apts.

     

     

     

     

     

     

     
      173 asst. liv. suites       
      
             
      704 units 88%$14,194 100%

    (1)
    As of November 30, 2001.

    (2)
    For the twelve months ended November 30, 2001.

     
      
     Type of Units
      
      
      
      
     
     
      
      
      
     Revenues for the three months ended
    Sept. 30, 2004
    annunalized
    (000s in thousands)

     Percent of revenues from private resources
     
    Location

     No. of
    Communities

     Indep.
    Living
    Apts.

     Assist.
    Living
    Suites

     Nursing
    Home
    Beds

     Total
    Living
    Units

     Occupancy at
    Sept. 30, 2004

     
    1. Michigan 1   149 149 92%$10,926 13%
    2. Missouri 1 114   114 61% 1,534 100%
    3. Nebraska 1  73  73 92% 2,281 100%
    4. Florida 1 136 70  206 91% 4,449 100%
      
     
     
     
     
     
     
     
     
     Totals: 4 250 143 149 542 85%$19,190 50%
      
     
     
     
     
     
     
     
     

    25

    COMMUNITIES LEASED FROM SENIOR HOUSING LEASE NO. 1 FACILITIESAND OPERATED BY FIVE STAR

    We lease and operate 56 senior living facilities67 communities which are owned byleased from Senior Housing. These 56 facilities include 54 nursing homes and two assisted living facilities; four of the nursing homes alsocommunities contain some assisted living units. These 56 facilities have 5,211 beds or6,118 living units and they are located in 1215 states. The following table provides additional information about these facilitiescommunities and their current operations asoperations.

     
      
     Type of Units
      
      
      
      
     
     
      
      
      
     Revenues for the three months ended
    Sept. 30, 2004
    annunalized
    (000s in thousands)

     Percent of revenues from private resources
     
    Location

     No. of
    Communities

     Indep.
    Living
    Apts.

     Assist.
    Living
    Suites

     Nursing
    Home
    Beds

     Total
    Living
    Units

     Occupancy at
    Sept. 30, 2004

     
    1.  Arizona 2  52 125 177 78%$5,927 22%
    2.  California 6 84 165 397 646 93% 29,540 34%
    3.  Colorado 7 64  747 811 87% 42,505 24%
    4.  Connecticut 2   300 300 97% 22,310 8%
    5.  Georgia 3   338 338 91% 14,788 6%
    6.  Iowa 7 19  476 495 90% 25,581 16%
    7.  Kansas 2 140  55 195 84% 5,157 64%
    8.  Maryland 6 275 265 59 599 89% 21,399 100%
    9.  Michigan 1   124 124 89% 10,584 9%
    10. Missouri 2   180 180 81% 6,383 19%
    11. Nebraska 14   817 817 86% 33,643 30%
    12. North Carolina 1  73 16 89 96% 3,323 100%
    13. Virginia 5 143 140 12 295 92% 9,850 100%
    14. Wisconsin 7   861 861 90% 43,899 21%
    15. Wyoming 2 8  183 191 81% 8,042 23%
      
     
     
     
     
     
     
     
     
     Totals: 67 733 695 4,690 6,118 89%$282,931 32%
      
     
     
     
     
     
     
     
     

    COMMUNITIES LEASED FROM SENIOR HOUSING AND MANAGED BY SUNRISE

            Thirty of our communities are leased from Senior Housing and managed by Sunrise. These communities contain 7,307 living units and are located in 13 states. The following table provides additional information about these communities and their operations.

     
      
     Type of Units
      
      
     Revenues for the
    three months ended
    Sept. 30, 2004
    annualized
    (000s in thousands)

     Percent of
    revenues
    from
    private
    resources

     
    Location

     No. of
    Communities

     Indep.
    Living
    Apts.

     Assist.
    Living
    Suites

     Special
    Care
    Beds

     Nursing
    Home
    Beds

     Total
    Living
    Units

     Occupancy at
    Sept. 30, 2004

     
    1.  Arizona 3 522 143 28 188 881 90%$33,309 86%
    2.  California 2 246 100  59 405 90% 20,049 86%
    3.  Delaware 5 335 173 26 341 875 94% 45,364 82%
    4.  Florida 5 885 331 0 95 1,311 88% 40,411 87%
    5.  Indiana 1 117  30 74 221 91% 11,233 79%
    6.  Kansas 1 117 30  60 207 97% 9,809 81%
    7.  Kentucky 3 380 55 0 171 606 95% 25,553 86%
    8.  Massachusetts 1  125   125 98% 6,829 88%
    9.  New Jersey 1 217 108 31 60 416 70% 13,793 95%
    10. New Mexico 1 114 35  60 209 97% 10,530 86%
    11. Ohio 1 144 87 25 60 316 88% 14,116 85%
    12. South Carolina 1  60 36 68 164 93% 6,445 85%
    13. Texas 5 900 239 107 325 1,571 90% 66,554 82%
      
     
     
     
     
     
     
     
     
     
     Totals: 30 3,977 1,486 283 1,561 7,307 90%$303,995 85%
      
     
     
     
     
     
     
     
     
     

    OUR SENIOR HOUSING LEASES

            We have two leases with Senior Housing, one for the communities that we operate and one for the communities managed by Sunrise. The material terms of these leases include the following:

    Minimum Rent

            Our minimum rent obligations for the communities we operate is $18.3 million per year, and for the year ended December 31, 2001:communities managed by Sunrise is $63.9 million per year.

    Location/Units

    Occpy.

     Revenues
    ($ in 000s)

     Percent of revenues from Medicare/
    Medicaid

     



     
    1. Phoenix, AZ
    119 nursing beds
    80%$4,367 80%
    2. Yuma, AZ
    125 nursing beds
    92%6,080 80%
    3. Yuma, AZ
    52 asst. liv. suites
    84%576 0%
    4. Arleta, CA
    85 asst. liv. suites
    87%1,473 0%
    5. Lancaster, CA
    99 nursing beds
    94%4,860 67%
    6. Stockton, CA
    116 nursing beds
    97%6,620 72%
    7. Thousand Oaks, CA
    124 nursing beds
    94%7,142 72%
    8. Van Nuys, CA
    58 nursing beds
    97%2,835 83%
    9. Canon City, CO
    85 nursing beds
    48 ind. liv. apts.
    91%3,576 62%
    10. Cherrelyn, CO
    198 nursing beds
    90%9,272 83%
    11. Colorado Springs, CO
    75 nursing beds
    100%3,833 75%
    12. Delta, CO
    76 nursing beds
    16 asst. liv. suites
    78%3,572 83%
    13. Grand Junction, CO
    95 nursing beds
    87%4,152 62%
    14. Grand Junction, CO
    82 nursing beds
    93%4,221 71%
    15. Lakewood, CO
    125 nursing beds
    86%5,677 82%
    16. New Haven, CT
    150 nursing beds
    98%10,101 95%
    17. Waterbury, CT
    150 nursing beds
    95%10,109 93%
    18. College Park, GA
    99 nursing beds
    91%3,163 98%
    19. Dublin, GA
    130 nursing beds
    85%3,798 97%
    20. Glenwood, GA
    61 nursing beds
    81%1,694 95%
    21. Marietta, GA
    109 nursing beds
    87%3,745 88%
    22. Clarinda, IA
    96 nursing beds
    60%2,366 70%
    23. Council Bluffs, IA
    62 nursing beds
    95%2,428 87%
    24. Des Moines, IA
    85 nursing beds
    88%3,862 80%
    25. Glenwood, IA
    116 nursing beds
    100%6,754 99%
    26. Mediapolis, IA
    62 nursing beds
    89%2,299 66%
    27. Pacific Junction, IA
    12 nursing beds
    100%733 96%
    28. Winterset, IA
    98 nursing beds
    19 ind. liv. apts.
    70%2,637 50%
    29. Ellinwood, KS
    55 nursing beds
    4 ind. liv. apts.
    93%1,821 56%
    30. Farmington, MI
    149 nursing beds
    76%9,985 78%
    31. Howell, MI
    149 nursing beds
    88%9,999 86%
    32. Tarkio, MO
    75 nursing beds
    69%1,936 70%
    33. Ainsworth, NE
    48 nursing beds
    87%1,652 71%
    34. Ashland, NE
    101 nursing beds
    94%4,423 69%
    35. Blue Hill, NE
    63 nursing beds
    85%2,136 69%
    36. Campbell, NE
    45 nursing beds
    85%1,538 76%
    37. Central City, NE
    65 nursing beds
    95%2,310 73%
    38. Columbus, NE
    48 nursing beds
    98%2,087 63%

    26Percentage Rent

    39. Edgar, NE
    52 nursing beds
    86%1,680 66%
    40. Exeter, NE
    48 nursing beds
    87%1,489 58%
    41. Grand Island, NE
    76 nursing beds
    98%3,091 66%
    42. Gretna, NE
    61 nursing beds
    93%2,459 67%
    43. Lyons, NE
    63 nursing beds
    81%1,822 57%
    44. Milford, NE
    54 nursing beds
    90%1,950 69%
    45. Sutherland, NE
    62 nursing beds
    92%2,354 80%
    46. Utica, NE
    40 nursing beds
    96%1,715 75%
    47. Waverly, NE
    50 nursing beds
    86%2,003 49%
    48. Brookfield, WI
    224 nursing beds
    95%11,612 73%
    49. Clintonville, WI
    103 nursing beds
    87%3,634 74%
    50. Clintonville, WI
    61 nursing beds
    94%3,264 67%
    51. Madison, WI
    63 nursing beds
    74%2,891 59%
    52. Milwaukee, WI
    154 nursing beds
    80%6,816 76%
    53. Pewaukee, WI
    175 nursing beds
    84%7,275 71%
    54. Waukesha, WI
    105 nursing beds
    96%5,327 56%
    55. Laramie, WY
    98 nursing beds
    92%4,416 70%
    56. Worland, WY
    85 nursing beds
    8 ind. liv. apts.
    84%3,414 71%

     
    Totals: 56 facilities in 12 states, 5,211 units88%$227,044 76%

    After it repossessed or acquired        The additional rent for each lease is 4% of the foregoing facilities from former tenants, Senior Housing undertook to correct deferred maintenanceamount by which had been allowed to occur by former operators. Between July 2000 and December 2001, $8.3 million was spent by Senior Housingtotal resident revenues of the properties under this program. Ateach lease starting in 2006 exceed the time2005 total resident revenues of our spin off from Senior Housing, Senior Housing provided us cash of $1.6 million to fund the estimated costsproperties under each lease.

    Term

            The terms of these projects which remained unfinished. During the course of these projects, parts of these facilitiesleases are sometimes closed and these closings can adversely impact occupancy; however, we believe these projects are necessary for continuing operations at these facilities and may make the facilities more attractive to residents. We expect this correction of deferred maintenance projects to be completed in 2002.

    OUR LEASE FOR THE 56 FACILITIES

    One of our subsidiaries leases the 56 facilities described above; and we have guaranteed our subsidiary's obligations under the lease. The lease has been filed as an exhibit to the registration statement of which this prospectus is a part. If you want more information about the lease terms, you should read the entire lease. The following is a summary of material terms of this lease:follows:



    Initial
    Expiration Date

    Renewal Terms
    Lease for communities operated by usDecember 31, 2020One 15 year renewal option.
    Lease for communities managed by SunriseDecember 31, 2017Two consecutive renewal options for 10 and 5 years (15 years total).

    Operating costsCosts

    The        Each lease is a so-called "triple-net" lease which requires us to pay all costs incurred in the operation of the facilities,communities, including the costs of personnel, service to residents, insurance and real estate and personal property taxes.

    Minimum rent

    Our minimum rent is $7 million per year.


    27

    Percentage rent

    Starting in 2004, we are required to pay additional rent with respect to each lease year in an amount equal to three percent (3%) of net patient revenues at each leased facility in excess of net patient revenues at the facility during 2003.

    Rent During Renewal Term

    The initial term expires on December 31, 2018.

    Renewal option

    We have the option to renew the lease for all but not less than all the 56 facilities for one renewal term ending on December 31, 2033, by notice on or before December 31, 2015. We may not exercise this renewal option unless we also exercise our renewal option under our lease for the Marriott facilities.

    Rent during renewal term

    Rent during theeach renewal term is a continuation ofthe same as the minimum rent and percentage rent payable during the initial term.

    Non Economic Circumstances

            If we determine that continued operations of one or more communities is not economically practical, we may negotiate with Senior Housing to include a substitute property under the leases or close or sell that community, including Senior Housing's ownership in the property. In the event of such a sale, Senior Housing receives the net proceeds and our rent for the remaining communities in the affected lease is reduced according to formulas set forth in the leases.

    Maintenance and alterationsAlterations

    We are required to operate continuously and maintain, at our expense, the leased facilitiescommunities in good order and repair, including structural and nonstructural components. We may request Senior Housing to fund amounts needed for repairs and renovations in return for rent adjustments to provide Senior Housing a return on its investment according to a formulaformulas set forth in the lease.leases. At the end of theeach lease term, we are required to surrender the leased facilitiescommunities in substantially the same condition as existed on the commencement date of the lease, subject to any permitted alterations and subject to ordinary wear and tear.

    Assignment and sublettingSubletting

    Senior Housing's consent is generally required for any direct or indirect assignment or sublease of any of the facilities.communities. In the event of any assignment or subletting, we will remain liable under the lease.

    Environmental matters

    We are required, at our expense, to remove and dispose of any hazardous substance at the leased facilities in compliance with all applicable environmental laws and regulations. We have indemnified Senior Housing for any liability which may arise as a result of the presence of hazardous substances at any leased facilities and from any violation or alleged violation of any applicable environmental law or regulation.lease.

    Indemnification and insuranceInsurance

    With limited exceptions, we are required to indemnify Senior Housing from all liabilities which may arise from the ownership or operation of the facilities.communities. We generally are required to maintain commercially reasonable insurance, including:

      –>
      "all-risk" property insurance, in an amount equal to 100% of the full replacement cost of the facilities;communities;

      –>
      business interruption insurance;

      –>
      comprehensive general liability insurance, including bodily injury and property damage, in amounts as are generally maintained by companies providing senior living services;


      28

      –>
      flood insurance if any facilitycommunity is located in whole or in part in a flood plain;

      –>
      worker'sworkers compensation insurance if required by law; and

      –>
      such additional insurance as may be generally maintained by companies providing senior living services.services, including professional and general liability insurance.

    The        Each lease requires that Senior Housing be named as an additional insured under these policies.


    Damage, destruction or condemnationDestruction, Condemnation and Environmental Matters

    If any of the leased facilitiescommunities is damaged by fire or other casualty or taken for a public use, we are generally obligated to rebuild unless the facilitycommunity cannot be restored. If the facilitycommunity cannot be restored, Senior Housing will generally receive all insurance or taking proceeds and we are liable to Senior Housing for the amount of any deductible or deficiency between the replacement cost and the insurance proceeds.proceeds, and our rent is adjusted pro rata. We are also required to remove and dispose of any hazardous substance at the leased communities in compliance with all applicable environmental laws and regulations.

    Events of defaultDefault

    Events of default under theeach lease include the following:

      –>
      our failure to pay rent or any other sum when due;

      –>
      our failure to maintain the insurance required under thesuch lease;

      –>
      the occurrence of certain events with respect to our insolvency;

      –>
      the institution of a proceeding for our dissolution;

      –>
      any person or group of affiliated persons acquiring ownership of more than 9.8% of us without Senior Housing's consent;

      –>
      our outstanding voting stock or any change in our control or sale of a material portion of our assets without Senior Housing's consent;

      –>
      the occurrence of certain events with respect to our default under the lease for the Marriott facilities;insolvency or dissolution;

      –>
      our default under any indebtedness which gives the holder the right to accelerate;

      –>
      our being declared ineligible to receive reimbursement under Medicare or Medicaid programs for any of the leased facilities;communities which participate in such programs or the revocation of any material license required for our operations; and

      –>
      our failure to perform any terms, covenants or agreements of the leaseleases and the continuance thereof for a specified period of time after written notice.

    Remedies

    Upon the occurrence of any event of default, theeach lease provides that, among other things, Senior Housing may, to the extent legally permitted:

      –>
      accelerate the rent;rents;

      –>
      terminate the lease;leases in whole or in part;

      –>
      terminate the other lease which we have with Senior Housing;

      –>
      enter the property and take possession of any and all our personal property and retain or sell the same at a public or private sale; and

      –>
      make any payment or perform any act required to be performed by us under the lease.leases; and

      rent the property and recover from us the difference between the amount of rent which would have been due under the lease and the rent received from the re-letting.

    29

    We are obligated to reimburse Senior Housing for all costs and expenses incurred in connection with any exercise of the foregoing remedies.

    Management

    We may not enter into any new management agreement or amend or modify any management agreement with Sunrise affecting any leased propertycommunity without the prior written consent of Senior Housing.

    Lease subordinationSubordination

    Our leaseleases may be subordinated to any mortgages of theon properties leased properties byfrom Senior Housing.



    Financing limitations; securityLimitations; Security

    We may not incur debt secured by our investments in our subsidiary tenant.tenant subsidiaries. Further, our tenant subsidiary issubsidiaries are prohibited from incurring liabilities other than operating liabilities incurred in the ordinary course of business, those liabilities secured by our accounts receivables or purchase money debt. We are required to pledge 100% of the equity interests of our tenant subsidiarysubsidiaries to Senior Housing or its lenders.


    30

    SENIOR HOUSING LEASE NO. 2 FACILITIES

    We lease 31 senior living facilities fromlenders, and we may pledge equity interests to our leases only if consented to by Senior Housing which are managed by Marriott. These facilities contain 7,487 living units and are located in 13 states. The following table provides additional information about these facilities and their current operations as of and for the year ended December 28, 2001:

     
      
      
      
      
      
      
     Year ended December 28, 2001

     
     
     Location

     Ind.
    liv.
    apts.

     Asst.
    liv.
    suites

     Spec.
    care
    beds

     Nursing
    beds

     Totals

     Occupancy

     Revenues
    ($ in 000s)

     Percent
    of revenues
    from private
    pay resources

     

     
    1 Peoria, AZ 155 79  57 291 90%$9,087 93%
    2 Scottsdale, AZ 167 33  96 296 91%10,942 91%
    3 Tucson, AZ 202 30 27 67 326 96%11,828 92%
    4,5 San Diego, CA 246 100  59 405 93%18,380 98%
    6 Newark, DE 62 26  110 198 97%9,865 66%
    7 Wilmington, DE 140 37  66 243 97%11,495 82%
    8 Wilmington, DE 71 44   46 161 94%6,064 93%
    9 Wilmington, DE 62 15   82 159 93%7,664 66%
    10 Wilmington, DE  51 26 31 108 72%3,258 100%
    11 Coral Springs, FL 184 62   35 281 91%9,311 84%
    12 Deerfield Beach, FL 198 33   60 291 88%10,335 69%
    13 Ft. Lauderdale, FL  109    109 90%2,096 100%
    14 Ft. Myers, FL  85    85 90%2,232 100%
    15 Palm Harbor, FL 230 87    317 82%7,182 100%
    16 West Palm Beach, FL 276 64    340 84%7,132 100%
    17 Indianapolis, IN 117  30 74 221 93%10,619 82%
    18 Overland Park, KS 117 30   60 207 94%8,087 90%
    19 Lexington, KY 140 9    149 94%4,128 100%
    20 Lexington, KY  22   111 133 95%6,951 66%
    21 Louisville, KY 240 44   40 324 97%10,465 82%
    22 Winchester, MA  125    125 99%5,566 100%
    23 Lakewood, NJ 217 108 31 60 416 80%15,039 88%
    24 Albuquerque, NM 114 34   60 208 99%9,235 95%
    25 Columbus, OH 143 87 25 60 315 93%13,374 93%
    26 Myrtle Beach, SC  60 36 68 164 84%5,740 66%
    27 Dallas, TX 190 38   90 318 92%13,062 83%
    28 El Paso, TX 123  15 120 258 86%9,499 71%
    29 Houston, TX 197 71 60 87 415 96%17,491 93%
    30 San Antonio, TX 151 30 28 60 269 96%10,788 95%
    31 Woodlands, TX 239 100 16  355 93%10,498 100%

     
      Totals: 31 facilities in 13 states 3,981 1,613 294 1,599 7,487 91%$277,413 88%

    OUR LEASE FOR THE MARRIOTT FACILITIES

    The lease for the Marriott facilities has been filed as an exhibit to the registration statement of which this prospectus is a part. If you want more information about lease terms, you should read the entire lease. The material terms of our lease for the Marriott facilities are substantially the same as those of our lease for the 56 facilities, except as follows:

    Minimum rent

    Our minimum rent is $63 million per year.


    31

    Percentage rent

    Starting in 2003, we are required to pay additional rent with respect to each lease year in an amount equal to five percent (5%) of net patient revenues at each leased facility in excess of net patient revenues at the facility during 2002.Housing.

    FF&E reservesReserves

    We are required to maintain accounts for replacements and improvements as described below in "—Marriott management—FF&E reserves and capital improvements".

    Term

    The initial term expires on December 31, 2017.

    Renewal options

    We have two options to renew the lease for all but not less than all the facilities: the first for 10 years ending on December 31, 2027, and the second for five years ending on December 31, 2032. We may not exercise these renewal options unless we have exercised our renewal option under the lease for the 56 facilities. The first renewal option must be exercised by notice two years prior to the expiration of the initial term. The second renewal option must be exercised by notice at least 11 months before the then current term expires.

    Events of default

    In addition to the events of default described under our lease for the 56 facilities, the leasecommunities managed by Sunrise to make deposits into certain accounts that we own for the Marriott facilities include the following events of default:

    –>
    our default under any Marriott management agreement;replacements and

    –>
    our default under the lease for the 56 facilities owned by improvements known as FF&E Reserves. Senior Housing.
    Housing has a security and remainder interest in these accounts and in all property purchased with funding from these accounts.

    MARRIOTTSUNRISE MANAGEMENT AGREEMENTS

    The 31 Marriott facilities are each subject to a management agreement with Marriott.        The following is a description of the material terms of theour management agreements. If you want more information about these agreements you should read the representative form of management agreement which has been filed as an exhibit to the registration statement of which this prospectus is a part.with Sunrise:

    Term

    Generally each of the management agreements has an initial term expiring in 2027, with one five-year renewal term at Marriott'sSunrise's option.

    Facility servicesCommunity Services

    Marriott has        Our contract with Sunrise delegates to Sunrise the responsibility and authority for all day-to-day operations of the managed facilities,communities, including obtaining and maintaining all licenses necessary for operations, insurance, establishing resident care policies and procedures, carrying out and supervising all necessary repairs and maintenance, procuring food, supplies, equipment, furniture and fixtures, and establishing prices, rates and charges for services provided. MarriottSunrise also recruits, employs and directs all facilitycommunity based employees, including managerial employees.

    Central servicesServices

    Marriott        Sunrise also furnishes certain central administrative services, which are provided on a central or regional basis to all senior living facilitiescommunities managed by Marriott.Sunrise. Such services include: (i)(1) marketing


    32

    and public relations; (ii)(2) human resources program development; (iii)(3) information systems development and support; and (iv)(4) centralized computer payroll and accounting.

    Working capitalFF&E Reserves and Capital Improvements

    We are required to maintain working capital at each of the managed facilities at levels consistent with the Marriott senior living system standard.

    FF&E reserves and capital improvements

    Marriott        Sunrise has established a reservean FF&E Reserve account under each management agreement referred to as an FF&E Reserve, to cover the expected recurring cost of replacements and renewals to the furniture, furnishings, fixtures, soft goods, case goods, vehicles and equipment, and for building repairs and maintenance which are normally capitalized. The FF&E Reserve accounts are funded from the operating revenues of the managed facilities.communities. The amount of this funding varies somewhat among the managed facilities;communities; however, for most facilitiescommunities it is currently set at 2.65%2.85% of gross revenues and is expected towill gradually increase to 3.5%. of gross revenues. In 2003 we deposited $8.1 million into these accounts. In the event major capital improvements are required, or if the amounts set aside in the FF&E Reserve accounts are inadequate for required repairs, we may be required to separately fund such repairs and improvements. Any such separate funding which we provide increases the amount of our owner's priority, described below. The amount of FF&E Reserve funding required under our Sunrise management agreements is the same as the funding required by our Senior Housing lease for these communities. Also, under our lease we have the option to request Senior Housing to provide suchany required separate funding in return for rent



    adjustments to provide Senior Housing a return on its investment according to a formula set forth in the lease.

    Fees

    For its facilitymanagement services, MarriottSunrise receives a base fee generally equal to 5% of the managed facilities'communities' gross revenues, plus an incentive fee generally equal to 20% of operating profitscash flows in excess of owner's priority amounts, as defined in the agreements. For its central services, MarriottSLS receives a fee generally equal to 2% of gross revenues. Generally, through the earlier of (i) the end of June 2004 or (ii) the date on which certain performance criteria have been met, payment of up to one half of thisDuring 2003 and 2002 management and central services fee (i.e., 1% of gross revenues) is conditional, and is waived if specified annual profit targets are not achieved. During 2001 management fees paid to Sunrise and Sunrise's predecessor, Marriott, totaled $18.1 million.$17.4 million and $16.6 million, respectively.

    Owner's priorityOwners Priority

    We receive the profits of the MarriottSunrise managed facilitiescommunities on a priority basis before MarriottSunrise receives any incentive fees for facility services or any conditional central services fees. The amount of the owner's priority for each managed facilitycommunity is established based upon a specified rate of return on historical capital investments in these facilities,communities, including capital investmentsimprovements during the term of the management agreements which are funded by us or Senior Housing in addition to the FF&E Reserve. For fiscal year 2001,years 2003 and 2002, the aggregate amount of owner's priority for all 31 propertiescommunities managed by Sunrise was $69.4 million.million and $69.3 million, respectively.

    Pooling

    Twenty-nine of the facilitiescommunities are subject to pooling arrangements whereby the calculation and payment of FF&E Reserves, fees payable to MarriottSunrise and owner's priority for several groups of these 29 facilitiescommunities are combined.

    Events of defaultDefaults and Termination

    Events of default under the        The Sunrise management agreements include, among others, certain events relating to the insolvency or bankruptcy of either party.


    33

    Termination

    The Marriott management agreements may be terminated as follows:

    –>
    Upon materialcontain various default by the non-defaulting party after applicable cure periods lapse.

    –>
    Starting in 2006 by us, if a specific facility, or a pooled combination of facilities, fails to achieve specified financial performance; provided, however, Marriott has the option to avoid financial performance terminations by making specified payments to us or by temporarily reducing certain of its fees.

    –>
    By us, upon 120 days notice, provided we make aand termination payment to Marriott calculated according to a formula set forth in the agreements.

    provisions. Our right to exercise termination options under the MarriottSunrise management agreements is subject to approval by Senior Housing under the terms of the lease for these 31 Marriott facilities.communities

    GOVERNMENT REGULATION AND RATE SETTINGREIMBURSEMENT

    Senior apartments

    Generally, government        Our operations must comply with numerous federal, state and local statutes and regulations. Also, the healthcare industry depends significantly upon federal and state programs do not pay for housing in senior apartments. Rents are paid fromrevenues and, as a result, is vulnerable to the residents' private resources. Accordingly,budgetary policies of both the government regulations that apply to these types of properties are generally limited to zoning, buildingfederal and fire codes, Americans with Disabilities Act requirements and other life safety type regulations applicable to residential real estate. Government rent subsidies and government assisted development financing for low income senior housing are exceptions to these general statements. The development and operation of subsidized senior housing properties are subject to numerous governmental regulations. While it is possible that we may lease some subsidized senior apartment facilities, we do not expect these facilities to be a major part of our future business, and we do not own senior apartments where rent subsidies are applicable.state governments.

    Independent living apartmentsLiving Communities

    Government benefits generally are not available for services at independent living apartmentscommunities and the resident charges in these facilitiescommunities are paid from private resources. However, a number of Federal Supplemental Security Income program benefits pay housing costs for elderly or disabled residents to live in these types of residential facilities.communities. The Social Security Act requires states to certify that they will establish and enforce standards for any category of group living arrangement in which a significant number of supplemental security incomeSupplemental Security Income residents reside or are likely to reside. Categories of living arrangements which may be subject to these state standards include independent living apartments and assisted living facilities.communities. Because independent living apartments usually offer common dining facilities, in many locations they are required to obtain licenses applicable to food service establishments in addition to complying with land use and life safety requirements. In many states, independent living apartmentsapartment communities are licensed by state or county health departments, social service agencies or offices on aging with jurisdiction over group residential facilitiescommunities for



    seniors. To the extent that independent living apartments include units in which assisted living or nursing services are provided, these units are subject to applicable state licensing regulations, and if the facilitiescommunities receive Medicaid or Medicare funds, to certification standards. In some states, insurance or consumer protection agencies regulate independent living apartments in which residents pay entrance fees or prepay other costs.for services. One community which we acquired in 2002 includes 32 independent living apartments where rent rates are regulated by the requirement of a tax exempt bond financing.

    Assisted livingLiving Communities

    According to the National Academy for State Health Policy, 39a majority of states provide or are approved to provide Medicaid payments for residents in some assisted living facilitiescommunities under waivers granted by the Federal CentersCenter for Medicare and Medicaid Services, or CMS, or under Medicaid state plans, and eightcertain other


    34

    states are planning some Medicaid funding by preparing or requesting waivers implementingto fund assisted living pilot programs or demonstration projects. Because rates paid to assisted living facilitycommunity operators are generally lower than rates paid to nursing home operators, some states use Medicaid funding of assisted living as a means of lowering the cost of services for residents who may not need the higher intensity of health-relatedhealth related services provided in nursing homes. States that administer Medicaid programs for assisted living facilitiescommunities are responsible for monitoring the services at, and physical conditions of, the participating facilities.communities. Different states apply different standards in these matters, but generally we believe these monitoring processes are similar to the concerned states' inspection processes for nursing homes.

    In light of the large number of states using Medicaid to purchase services at assisted living facilitiescommunities and the growth of assisted living in the 1990s,recent years, a majority of states have adopted licensing standards applicable to assisted living facilities. According to the National Academy for State Health Policy, 29communities. A majority of states have licensing statutes or standards specifically using the term "assisted living". and have requirements for communities servicing people with Alzheimer's disease or dementia. The majority of states have revised their licensing regulations recently or are reviewing their policies or drafting or revising their regulations. State regulatory models vary; there is no national consensus on a definition of assisted living, and no uniform approach by the states to regulating assisted living facilities.communities. Most state licensing standards apply to assisted living facilitiescommunities whether or not they accept Medicaid funding. Also, according to the National Academy for State Health Policy, sevena few states require certificates of need from state health planning authorities before new assisted living facilitiescommunities may be developed and two states have exempted assisted living facilities from certificate of need laws.developed. Based on our analysis of current economic and regulatory trends, we believe that assisted living facilitiescommunities that become dependent upon Medicaid payments for a majority of their revenues may decline in value because Medicaid rates may fail to keep up with increasing costs. We also believe that assisted living facilitiescommunities located in states that adopt certificate of need requirements or otherwise restrict the development of new assisted living facilitiescommunities may increase in value because these limitations upon development may help ensure higher occupancy and higher non-governmental rates.

    Two federal government studies and a recent report to a Senate committee by an assisted living working group provide background information and make recommendations regarding the regulation of, and the possibility of increased governmental funding for, the assisted living industry. The first study, an April 1999 report by the General Accounting Office to the Senate Special Committee on Aging on assisted living facilitiescommunities in four states, found a variety of residential settings serving a wide range of resident health and care needs. The General Accounting Office found that consumers often receive insufficient information to determine whether a particular facilitycommunity can meet their needs and that state licensing and oversight approaches vary widely. The General Accounting Office anticipates that as the states increase the use of Medicaid to pay for assisted living, federal financing will likewise grow, and these trends will focus more public attention on the place of assisted living in the continuum of long-termlong term care and upon state standards and compliance approaches. In June 2003, the General



    Accounting Office recommended that CMS strengthen its oversight of state Medicaid waiver programs and quality assurance programs. The second study, a National Study of Assisted Living for the Frail Elderly, was funded by the U.S. Department of Health and Human Services Assistant Secretary for Planning and Evaluation and is expected to result in a reportreported on the effects of different service and privacy arrangements on resident satisfaction, aging in place and affordability. In 2001, 2002 and 2003, the Senate Special Committee on Aging held hearings on assisted living and its role in the continuum of care and on community-based alternatives to nursing homes. In April 2003, an assisted living working group consisting of almost 50 organizations involved in assisted living, representing providers, consumers, accrediting and state regulatory organizations and others, provided a report to the Senate Special Committee on Aging. This workgroup could not agree on a definition for "assisted living" or on model standards, but presented recommendations on subjects ranging from staffing and funding to state regulatory approaches. We cannot predict whether these studies and reports will result in governmental policy changes or new legislation, or what impact any changes may have. Based upon our analysis of current economic and regulatory trends, we do not believe that the federal government is likely to have a material impact upon the current regulatory environment in which the assisted living industry operates unless it also undertakes expanded funding obligations, and we do not believe a materially increased financial commitment from the federal government is presently likely. However, we do


    35


    anticipate that assisted living facilitiescommunities will increasingly be licensed and regulated by the various states, and that, in the absence of federal standards, the states' policies will continue to vary widely.

    Nursing homesHomes-Reimbursement

    Reimbursement

    About 58%64% of all nursing home revenues in the U.S. in 20002002 (the most recent date for which information seems to be publicly available) came from government Medicare and Medicaidpublicly funded programs, including about 48%49% from Medicaid programs.programs and 13% from the Medicare program. Nursing homes are among the most highly regulated businesses in the country. The federal and state governments regularly monitor the quality of care provided at nursing homes. State health departments conduct surveys of resident care and inspect the physical condition of nursing home properties. These periodic inspections and occasional changes in life safety and physical plant requirements sometimes require nursing home operators to make significant capital improvements. These mandated capital improvements have in the past usually resulted in Medicare and Medicaid rate adjustments, albeit on the basis of amortization of expenditures over expected useful lives of the improvements. A new Medicare prospective payment system, often referred to asor PPS, began beingwas phased in over three years beginning with cost reporting years starting on or after July 1, 1998. Under this new Medicare payment system, capital costs are part of the prospective rate and are not facilitycommunity specific. This new Medicare payment system and other recent legislative and regulatory actions with respect to state Medicaid rates are limiting the reimbursement levels for some nursing home and other eldercare services. At the same time federal and state enforcement and oversight of nursing homes are increasing, making licensing and certification of these facilitiescommunities more rigorous. These actions have adversely affected the revenues and increased the expenses of many nursing home operators, including us.

            The newcurrent Medicare payment system was established by the Balanced Budget Act of 1997, and was intended to reduce the rate of growth in Medicare payments for skilled nursing facilities.communities. Before the newcurrent Medicare payment system, Medicare rates were facility-specificcommunity specific and cost-based. Under the newcurrent Medicare payment system, skilled nursing facilities receive a fixed payment for each day of care provided to residents who are Medicare patients.beneficiaries. Each patientresident is assigned to one of 44 care groups depending on that patient'sresident's medical characteristics and service needs. Per diem payment rates are based on these care groups. Medicare payments cover substantially all services provided to Medicare patientsresidents in skilled nursing facilities,communities, including ancillary services such as rehabilitation therapies. The new Medicare payment system is intended to provide incentives to providers to furnish only necessary services and to deliver those services efficiently. During the three year phase in period, Medicare rates for skilled nursing facilitiescommunities were based on a blend of facilitycommunity specific costs and rates established by the new Medicare payment system. According to the General Accounting



    Office, between fiscal year 1998 and fiscal year 1999, the first full year of the newchanged Medicare payment system phase-in,phase in, the average Medicare payment per day declined by about nine percent. As of September 30, 2001, all of the facilities that we currently lease from Senior Housing and that participate in the Medicare program have derived their Medicare revenues under the new payment system rates for at least six months. The new Medicare payment system rates have been applied to 34 of our 87 leased facilities since January 1, 2001.9%.

    Since November 1999, Congress has provided some relief from the impact of the Balanced Budget Act of 1997. Effective April 1, 2000, the Medicare, Medicaid and SCHIPState Children's Health Insurance Program Balanced Budget Refinement Act of 1999 temporarily boosted payments for certain skilled nursing cases by 20 percent20% and allowed skilled nursing facilitiescommunities to transition more rapidly to the federal payment system. This Act also increased the new Medicare payment rates by four percent4% for fiscal years 2001 and 2002 and imposed a two-year moratorium on some therapy limitations for skilled nursing patients covered under Medicare Part B.

    In December 2000, the Medicare, Medicaid and SCHIPState Children's Health Insurance Program Benefits Improvement and Protection Act of 2000 was approved. Effective April 1, 2001 to October 1, 2002, this Act increasesincreased the nursing component of the payment rate for each care group by 16.6%16.66%. This Act also increased annual


    36


    inflation adjustments for fiscal year 2001, increased rehabilitation care group rates by 6.7%, and maintained the previously temporary 20% increase in the other care group rates established in 1999.

    Effective1999, and extended the moratorium on some therapy reimbursement rate caps through 2000. However, as of October 1, 2002, the 4% across-the-boardacross the board increase in Medicare payment rates and the 16.66% increase in the nursing component of the rates expired. Effective October 1, 2003, CMS has increased the annual inflation update to skilled nursing community rates by 3% per year, and added an additional 3.26% for the year beginning October 1, 2003, to account for inflation underestimates in prior years. The 20% increase for the skilled nursing care groups and the 6.7% increase in rehabilitation care group rates are scheduled to expire. The 20% increase for the skilled nursing care groups will expire when the current resource utilization groups are refined. The Bush administration's fiscal yearEffective December 8, 2003, budget proposal assumes that the add-ons to the Medicare rates will expire as scheduledPrescription Drug, Improvement and does not provide for additional Medicaid funding for nursing homes. The Medicare Payment Advisory CommissionModernization Act of 2003 set a new moratorium on implementation of some therapy reimbursement rate caps through 2005.

    Nursing Homes-Survey And Enforcement

            CMS has recommended that Congress incorporate the 20% increases into the base rate for fiscal year 2003 and that the other add-ons expire as scheduled.

    Survey and enforcement

    The Federal Centers have begun to implementundertaken an initiative to increase the effectiveness of Medicare and Medicaid nursing facilityhome survey and enforcement activities. The Federal Centers'CMS's initiative follows a July 1998 General Accounting Office investigation which found inadequate care in a significant proportion of California nursing homes and the Federal Centers'CMS's July 1998 report to Congress on the effectiveness of the survey and enforcement system. In 1999, the U.S. Department of Health and Human Services Office of Inspector General issued several reports concerning quality of care in nursing homes, and the General Accounting Office issued reports in 1999, 2000 and 20002003 which recommended that the Federal CentersCMS and the states strengthen their compliance and enforcement practices, including federal oversight of state actions, to better ensure that nursing homes provide adequate care. InSince 1998, 1999 and 2000, the Senate Special Committee on Aging heldhas been holding hearings on these issues. The Federal Centers areCMS is taking steps to focus more survey and enforcement efforts on nursing homes with findings of substandard care or repeat violations of Medicare and Medicaid standards and to identify chain operated facilitiescommunities with patterns of noncompliance. The Federal Centers areCMS is also increasing theirits oversight of state survey agencies and requiring state agencies to use enforcement sanctions and remedies more promptly when substandard care or repeat violations are identified, to investigate complaints more promptly, and to survey facilitiescommunities more consistently. In addition, the Federal Centers haveCMS has adopted regulations expanding federal and state authority to impose civil money penalties in instances of noncompliance. Medicare survey results and nursing staff hours per resident for each nursing home are posted on the internetMedicare website at http://www.medicare.gov. When deficiencies under state licensing and Medicare and Medicaid standards are identified, sanctions and remedies such as denials of payment for new Medicare and Medicaid admissions, civil monetary penalties, state oversight and loss of Medicare and Medicaid participation or licensure may be imposed. We receive notices of potential sanctions and remedies from time to time, and such sanctions have been imposed from time to time on us. If we are unable to cure deficiencies which have been identified or that are identified in the future, additional sanctions may be imposed, and if imposed, may adversely affect our ability to meet our financial obligations and negatively affect our financial condition and results of operations.



            In 2000 the Federal Centersand 2002 CMS issued a reportreports on theirits study linking nursing staffing levels with quality of care, and the Federal Centers areCMS is assessing the impact that minimum staffing requirements would have on facilitycommunity costs and operations. In a report to be presented to Congress in March 2002, the Department of Health and Human Services has found that 90% of nursing homes lack the nurse and nurse aide staffing necessary to provide adequate care to residents. The Bush administration has indicated that it does not intend to impose minimum staffing levels or to increase Medicare or Medicaid rates to cover the costs of increased staff at this time, but CMS is consideringnow publishing the nurse staffing level at each nursing home on its internet site to increase market demand.pressures on nursing home operators.

    Federal efforts to target fraud and abuse and violations of anti-kickback laws and physician referral laws by Medicare and Medicaid providers have also increased. In March 2000, the U.S. Department of Health and Human Services Office of Inspector General issued compliance guidelines for nursing facilities,communities to assist them in developing voluntary compliance programs to prevent fraud and abuse. Also, new rules governing the privacy, use and disclosure of individually identified health information became final in 2001 and will require compliance bytook effect in 2003, with civil and criminal sanctions for noncompliance. An adverse determination concerning any of our licenses or eligibility for Medicare or Medicaid reimbursement or the costs of required compliance with applicable federal or state regulations could adversely affect our ability to meet our financial obligations and negatively affect our financial condition and results of operations.


    37


    Certificates of needNursing Homes-Certificates Of Need

    Most states also limit the number of nursing homes by requiring developers to obtain certificates of need before new facilitiescommunities may be built. EvenAlso, states such as California and Texas that have eliminated certificate of need laws often have retained other means of limiting new nursing home development, such as the use of moratoria, licensing laws or limitations upon participation in the state Medicaid program. We believe that these governmental limitations generallymay make nursing homes more valuable by limiting competition.

    Other Matters

            Under the Medicare Prescription Drug, Improvement and Modernization Act of 2003, Medicare beneficiaries may receive prescription drug benefits beginning in 2006 by enrolling in private health plans or managed care organizations, or if they remain in traditional Medicare, by enrolling in stand alone prescription drug plans. A number of legislative proposals that would affect major reforms of the healthcare system have been introduced in the U.S. Congress and many state governments, such as programs for national health insurance, the option of block grants for states rather than federal matching money for certain state Medicaid services, additional Medicare and Medicaid reforms and federal and state cost containment measures. In connection with recent fiscal pressures on state governments, legislation and regulation to reduce Medicaid nursing home payment rates in some states are possible in the future. We cannot predict whether any of these legislative or regulatory proposals will be adopted or, if adopted, what effect, if any, these proposals would have on our business.

    LIABILITY INSURANCE

    Litigation against senior living operators has been increasing during the past few years. Several cases by nursing home patients or their families who have won large monetary awards for mistreatment have been widely publicized. The amount of such litigation in Florida and Texas has been particularly significant. As a result, liability insurance costs are rising and, in some cases, such insurance is not available to some senior living operators.

    We have liability insurance for the 56 properties which we now operate. NoneOnly one of these facilities arecommunities is located in Florida or Texas. One ofand the five facilities we intend to purchase and operate is located in Florida; this Florida property has 186 independent living apartments and 20 assisted living suites, but itcommunity has no nursing home beds. Based upon preliminary inquires which we have made, we believe that our planned operations at the five facilities we intend to acquire may be included within our existing insurance. Our current liability insurance expires in June 2002; we expect our insurance costs to increase, and we do not know the amount of any such increase. If such increased cost is not acceptable to us, we intend to explore alternatives, including possibly higher deductible or retention amounts and self insurance.

    MarriottSunrise is responsible for obtaining insurance for the 31 senior living communities which we lease and Marriott manages.Sunrise manages



    for us. These 31 communities include six in Florida (888(885 independent living apartments, 440442 assisted living suites and 95 nursing home beds),.

            In recent years our insurance costs for workers compensation and fiveemployee healthcare have also increased significantly. This is especially so with respect to workers compensation insurance in Texas (900 independent living apartments, 239 assisted living suites, 119 special care bedsCalifornia where we operate six communities with about 575 employees and 357 nursing beds). Liabilitywhere Sunrise operates for our account two communities with about 293 employees.

            To partially offset these insurance cost increases, we have taken several actions including the following:

      we have increased the deductible or retention amounts for which we are liable under our liability insurance;

      we have established an offshore captive insurance company which participates in our liability insurance program. Some of our premiums for liability insurance are paid to this company which may retain some of these amounts and the earnings on these amounts based upon our actual claims experiences;

      we have acquired a different offshore insurance company and established a captive insurance program for our workers compensation insurance obligations in those states which permit such arrangements. This program may allow us to reduce our net workers compensation insurance costs by allowing us to retain the earnings on our reserves, provided our claims experience is as projected by various statutory and actuarial formulas;

      we have also increased the amounts which some of our employees are required to pay for health insurance coverage and as co-payments for health services and pharmaceutical prescriptions and decreased the amount of certain healthcare benefits;

      we have increased the deductible or retention amounts for our health insurance obligations;

      we have hired professional advisors to help us establish programs to reduce our insured workers compensation and professional and general liabilities, including a program to monitor and pro-actively settle liability claims and to reduce workplace injuries;

      we have hired professionals to help us establish appropriate reserves for our retained liabilities and captive insurance programs; and

      we have hired an asset manager for the Sunrise managed properties who, among other duties, monitors various insurance programs for these facilities' operations is currently providedproperties.

            Our current insurance arrangements generally expire in part by anJune 2005. We do not know if our insurance company subsidiary of Marriott. The cost of this insurance increased on October 1, 2001,charges and self-insurance reserve requirements will continue to increase, and we are currently exploring with Marriott whether itcannot now predict the amount of any such increase, or to what extent, if at all, we may be possibleable to reduce this cost, but we can provide no assurance that theseoffset any increase through use of higher deductibles, retention amounts, self insurance costs can be reduced or that they will not increase furtherother means in the future.

    COMPETITION

    The senior living services business is highly competitive. We compete with service providers offering differentalternate types of services, such as home healthcare services, as well as other companies providing real estate facilitycommunity based services. We believe we can compete successfully for the following reasons:

    –>
    Our acquisition of FSQ, Inc. and our shared services agreement with Reit Management provide us a depth and quality of management which is equal to or stronger than most other senior living facility operators.

    38

    –>
    Our historical and continuing relationship with Senior Housing may provide us opportunities to expand our business by acquiring new leaseholds from Senior Housing.

    –>
    The senior living services industry has experienced severe financial distress during the past few years. Many operators of nursing homes and assisted living facilities have been forced into bankruptcy. As a new company without any material debt, we are not burdened with financial difficulties of the types which currently burden some of our competitors.

    Our management team has been recently assembled within the past twofour years, and, although we believe it is experienced and highly talented, it does not have extensive experience working together. We expect we may expand our business with Senior Housing; however, Senior Housing is not obligated to provide us with opportunities to lease additional properties. We have no debt, but we do have large lease obligations and limited financeable assets; and manyassets. Many of our competitors have greater



    financial resources than us.we do. For all of these reasons and others, we cannot provide you any assurance that we will be able to compete successfully for business in the senior living industry.

    TECHNOLOGY SYSTEMS

    When we began operating senior living facilities for Senior Housing in July 2000 we created new internet based data processing and management information systems for our clinical, operational and financial information. These systems currently support over 1,000 widely distributed computers in a secure and stable working environment. Because they were built in 2000 and 2001 and are internet based, we believe our technology systems are among the most up-to-date and efficient systems currently in use in the senior living industry. Moreover, these systems were designed to be readily scalable to support our growth strategy.

    ENVIRONMENTAL MATTERS

    Under various federal, state and local laws, ordinances and regulations, owners as well as tenants and operators of real estate may be required to investigate and clean up hazardous substances released or otherwise present at a property, and may be held liable to a governmental entity or to third parties for property damage or personal injuries and for investigation and clean-upclean up costs incurred in connection with any contamination.such hazardous substances. Under our leases, we have also agreed to indemnify Senior Housing for any such liabilities related to the leased facilities.communities. In addition, some environmental laws create a lien on a contaminated site in favor of the government for damages and costs it incurs in connection with the contamination, which lien may be senior in priority to our leases. We have reviewed some preliminary environmental surveys of the facilities we leaseour leased and the properties we expect to acquire in the pending acquisition.owned communities. Based upon that review we do not believe that any of these properties are subject to any material environmental contamination. However, no assurances can be given that:

    –>
    that a prior owner, operator or occupant of our leased facilities or the properties we intend to acquirecommunities did not create a material environmental condition not known to us which might have been revealed by more in-depthin depth study of the properties; and

    –>
    or future uses or conditions (including, without limitation, changes in applicable environmental laws and regulations) will not result in the imposition of environmental liability upon us.
    The presence or discovery of any material environmental contaminants could have a material adverse impact on us.

    EMPLOYEES

    As of January 31, 2002,October 13, 2004, we had approximately 6,0007,232 employees, including 5,5004,907 full time equivalents. Approximately 650703 employees, including 570484 full time equivalents, are represented under seven


    39


    five collective bargaining agreements, all of which have remaining terms of twoone to three years. We have no other employment agreements. We believe our relations with our union and non-union employees are good.

    INTERNET WEBSITE

            Our internet address is www.5sqc.com. We make available, free of charge, through the "SEC Filings" tab under the "Financials" section of our internet website, our annual report on Form 10-K, our quarterly reports on Form 10-Q, our current reports on Form 8-K and amendments to such reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, as soon as reasonably practicable after such forms are electronically filed with the Securities and Exchange Commission, or SEC.

            Any shareholder or other interested party who desires to communicate with our independent directors, individually or as a group, may do so by filling out a report at the "Governance" section of our website. Our board also provides a process for interested persons to send communications to the entire board. Information about the process for sending communications to our board can be good.found at the "Governance" section of our website.

            Copies of our governance guidelines, code of ethics and the charters of our audit, quality of care, compensation and nominating and governance committees may be obtained free of charge by writing to our Secretary, Five Star Quality Care, Inc., 400 Centre Street, Newton, MA 02458 or at our website www.5sqc.com under the heading "Governance."

            Our website address is included several times in this prospectus as a textual reference only. The five facilities which we expect to acquireinformation in the pending acquisition are staffedwebsite is not incorporated by approximately 250 employees, some of whom are represented by a union; we expect to offer to employ these people whenreference into this acquisition closes.prospectus.


    LEGAL PROCEEDINGS

    We have a limited operating history and        In the ordinary course of business we are not currently a partyinvolved in litigation incidental to any legal proceedings, andour business; however, we are not aware of any material pending legal proceeding affecting our facilitiesus for which we maymight become liable.

    We may become subjectliable or the outcome of which we expect to legal actions and regulatory investigations arising in the normal course of our business. We cannot assure you that such actions or investigations would not have a material adverse effectimpact on our business or financial results.us.


    40



    Management

    The following sets forth the names, ages and positions of our executive officers and directors as of February 1, 2002:October 21, 2004:

    Name


     Age


     Position


    Evrett W. Benton 5356 President, Chief Executive Officer and Secretary
    Rosemary Esposito, RN 5861 Senior Vice President, Chief Operating Officer
    Gretchen A. Holtz, RN59Vice President, Chief Clinical Officer
    Maryann Hughes 5456 Vice President, Director of Human Resources
    Bruce J. Mackey Jr. 3134 Treasurer, Chief Financial Officer and Assistant Secretary
    Barry M. Portnoy 5659 Managing Director (term will expire in 2002)2005)
    Gerard M. Martin 6770 Managing Director (term will expire in 2003)2006)
    Bruce M. Gans, M.D. 5557 Director (term will expire in 2004)2007)
    John L. HarringtonBarbara D. Gilmore 6554 Director (term will expire in 2002)2005)
    Arthur G. Koumantzelis 7174 Director (term will expire in 2003)2006)

    EXECUTIVE OFFICERS

    Evrett W. Bentonhas been our President, Chief Executive Officer and Secretary since our formation.2001. Mr. Benton served as President and Chief Executive Officer of FSQ, Inc. since it began operations in Januaryfrom 2000 until our acquisition of FSQ, Inc.it was acquired by us in January 2002. From November 1999 until FSQ, Inc. began operations in 2000, Mr. Benton served as a business and legal consultant to Reit ManagementRMR and Senior Housing in connection with their negotiations with former tenants of Senior Housing who filed for bankruptcy.Housing. Since 2000, Mr. Benton has been a Vice President of RMR. From November 1997 to November 1999, Mr. Benton was an independent consultant working in the healthcare and real estate industries. From December 1991 to November 1997, Mr. Benton was Executive Vice President, Chief Administrative Officer, General Counselis an attorney, and Secretaryprior to 1997 he served as general counsel and chief administrative officer of GranCare, Inc., a large publicly ownedheld healthcare services company and as a predecessor to Mariner Post-Acute Network, Inc. Prior to December 1991, Mr. Benton was the Managing Partner of the Los Angeles office of the law firm of Andrews & Kurth LLP. Mr. Benton has been a Vice President of Reit Management since September 2000.practicing attorney.

    Rosemary Esposito, RN, has been our Senior Vice President and Chief Operating Officer since 2001. Ms. Esposito has also been our spin-off from Senior Housing on December 31, 2001.Chief Clinical Officer since June 2002. Ms. Esposito served as Senior Vice President and Chief Operating Officer of FSQ, Inc. from February 2001 until our acquisition of FSQ, Inc.it was acquired by us in January 2002. Between JuneFrom 1999 and Februaryto 2001, Ms. Esposito was Vice President and Chief Operating Officer of Lenox Healthcare, Inc., a privately owned nursing home chain headquarteredcompany in Pittsfield, Massachusetts, that filed for Chapter 11 bankruptcy in November 2000.the business of providing community based healthcare services. From December 1996 to June 1999, Ms. Esposito was Vice President of Clinical Services of Lenox Healthcare, Inc. Prior to 1996, Ms. Esposito held senior management positions with Berkshire Health Systems, Inc., an acute care medical center and multi-facility, long-term care company headquartered in Pittsfield, Massachusetts.


    41


    Gretchen A. Holtz, RN, has been our Vice President and Chief Clinical Officer since our spin-off from Senior Housing on December 31, 2001. Ms. Holtz served as Vice President and Chief Clinical Officer of FSQ, Inc. from May 2000 until our acquisition of FSQ, Inc. in January 2002. From 1999 until May 2000, Ms. Holtz was a private consultant for various healthcare insurance and referral businesses specializing in elder care services. From 1997 to 1999, Ms. Holtz was Vice President for Clinical Services at the Frontier Group, Inc., a Boston, Massachusetts based private company in the nursing home business. From 1994 to November 1997, Ms. Holtz was National Director of Subacute Services for Sun Healthcare Group, Inc., a publicly owned company which provided healthcare services that filed for Chapter 11 bankruptcy in October 1999.

    Maryann Hugheshas been our Vice President and Director of Human Resources since our spin-off from Senior Housing on December 31, 2001. Ms. Hughes served as a Vice President and Director of Human Resources for FSQ, Inc. from May 2000 until our acquisition of FSQ, Inc.it was acquired by us in January 2002. BetweenFrom 1996 and Mayto 2000, Ms. Hughes was Senior Vice President of Human Resources for Olympus Healthcare Group, Inc., a privately owned company headquartered in Waltham, Massachusetts in the business of operating nursing homes and rehabilitation hospitals. From 1994 to 1996, Ms. Hughes was Senior Vice President of Health Alliance, a partnership of two acute care hospitals, two nursing homes and other medical services businessesproviding community based in Leominster, Massachusetts.healthcare services.

    Bruce J. Mackey Jr.has been our Treasurer, Chief Financial Officer and Assistant Secretary since our spin-off from Senior Housing on December 31, 2001. Mr. Mackey served as Treasurer and Chief Financial Officer of FSQ, Inc. from October 2001 until our acquisition of FSQ, Inc.it was acquired by us in January 2002. From December 1997 to July 2000, Mr. Mackey was a Controller of Reit Management and from July 2000 to October 2001 he was an Assistant Vice President of Reit Management. Mr. Mackey was electedhas been a Vice President of Reit ManagementRMR since 2001 and has



    served in October 2001. From 1992 to December 1997, Mr. Mackey was an accountantvarious capacities with the firm of Arthur Andersen LLP.RMR and its affiliates for over five years. Mr. Mackey is a certified public accountant.

    DIRECTORS

    Barry M. Portnoyhas been one of our managing directors since our formation; he was designated a Managing Director in January 2002.2001. Mr. Portnoy is also a managing trustee of HRPT, HPT and Senior Housing, and has been one of the Managing Trustees of Senior Housing, HRPT Propertiessince 1986, 1995 and Hospitality Properties, since each began business in 1999, 1986 and 1995,2002, respectively. Mr. Portnoy has been a director and 50% owner of Reit Management since it began business in 1986. Mr. Portnoy was a director and 50% owner of FSQ, Inc. since it began business in Januaryfrom 2000 until it was acquired by us in January 2002. From 1978 through March 1997, Mr. Portnoy wasis chairman and 50% beneficial owner of RMR and of RMR Advisors, Inc., a partnerregistered investment advisor to mutual funds, including RMR Real Estate Fund and RMR Hospitality and Real Estate Fund, mutual funds where Mr. Portnoy has served as a managing trustee since 2003 and 2004, respectively. Mr. Portnoy is a Group I director and will serve until our 2005 annual meeting of the law firm of Sullivan & Worcester LLP, our counsel, and he was Chairman of that firm from 1994 through March 1997.shareholders.

    Gerard M. Martinhas been one of our managing directors since our formation; he was designated a Managing Director in January 2002.2001. Mr. Martin is also a managing trustee of HRPT, HPT Senior Housing, and has been one of the Managing Trustees of Senior Housing, HRPT Propertiessince 1986, 1995 and Hospitality Properties since each began business in 1999, 1986 and 1995, respectively. Mr. Martin has been a director and 50% owner of Reit Management since it began business in 1986. Mr. Martin was a director and 50% owner of FSQ, Inc. since it began business in Januaryfrom 2000 until it was acquired by us in January 2002. Mr. Martin is a director and 50% owner of RMR and of RMR Advisors, Inc., a registered investment advisor to mutual funds, including RMR Real Estate Fund and RMR Hospitality and Real Estate Fund, mutual funds where Mr. Martin has served as a managing trustee since 2005 and 2004, respectively. Mr. Martin is a Group II director and will serve until our 2006 annual meeting of shareholders.

    Dr. Bruce M. Gans M.D.has been one of our directors since our spin-off from Senior Housing on December 31, 2001. Dr. Gans has been Executive Vice President and Chief Medical Officer at Kessler Institute for Rehabilitation Corporation, a provider of healthcare services headquartered in West Orange, New Jersey, since June 1, 2001. He is also a Professor of Physical Medicine and Rehabilitation at UMDNJ-New Jersey Medical School. From April 1999 to May 31, 2001, Dr. Gans was Senior Vice President for


    42


    Continuing Care and Chairman of Physical Medicine and Rehabilitation at North Shore Long Island Jewish Health System a provider of healthcare services headquartered in New Hyde Park, New York, and Professor of Physical Medicine and Rehabilitation at the Albert Einstein College of Medicine in New York City. From 1989 through Marchto 1999, Dr. Gans was a Professor and Chairmanchairman of the Department of Physical Medicine and Rehabilitation at Wayne State University and a Senior Vice President of the Detroit Medical Center, both located in Detroit, Michigan.Center. Dr. Gans was a trustee of HRPT Properties from October 1995 through October 11,to 1999. Dr. Gans served as a trustee of Senior Housing from October 12, 1999 until December 31,to 2001, when he resigned to join our Board.board. Dr. Gans is a Group II director and will serve until our 2007 annual meeting of shareholders.

    John L. HarringtonBarbara D. Gilmorehas been one of our directors since our spin-off from Senior Housing on December 31, 2001. Mr. HarringtonJanuary 2004. Ms. Gilmore has been Executive Director and Trusteeserved as a clerk to the Honorable Joel B. Rosenthal of the Yawkey Foundation and a TrusteeUnited States Bankruptcy Court, Western Division of the JRY Trust for over five years, and during that period until February 27, 2002, was the Chief Executive OfficerDistrict of the Boston Red Sox Baseball Club. The Yawkey Foundation and JRY Trust are not-for-profit charitable foundations headquartered in Dedham, Massachusetts. Mr. HarringtonMassachusetts, since August 2001. Ms. Gilmore was a trusteepartner at Sullivan & Worcester LLP from 1993 to 2000. Ms. Gilmore is also a registered nurse and practiced and taught nursing for several years before attending law school. Ms. Gilmore is a Group I director and will serve until our 2005 annual meeting of HRPT Properties from 1991 through August 1995 and has been a trustee of Hospitality Properties and Senior Housing since those companies became publicly owned in 1995 and 1999, respectively, through the present.shareholders.

    Arthur G. Koumantzelishas been one of our directors since our spin-off from Senior Housing on December 31, 2001. Mr. Koumantzelis has been the President and Chief Executive Officer of Gainesborough Investments LLC, a private investment company, located in Lexington, Massachusetts since June 1998. Since April 2000, heMr. Koumantzelis is also a trustee of a number of privately held business trusts and has served as the President, Chief Executive Officer and a member of the Board of Directors of Peponi Investments, LLC, a private company, also located in Lexington, Massachusetts. In addition,other business interests. Mr. Koumantzelis has served as Treasurer and has been a 33% stockholdertrustee of Mosaic Communications Group, LLC, a media company,HPT, RMR Real Estate Fund and RMR Hospitality and Real Estate Fund since December 2000. He is also a Trustee of Milo Trust, Milo Franklin Trust1995, 2003 and Lemoni Trust and a member of the Board of Directors of Wang Healthcare Information Systems, Inc.; all of these private companies are headquartered in Massachusetts. From 1990 until February 1998, Mr. Koumantzelis was Senior Vice President and Chief Financial Officer of Cumberland Farms, Inc., a private company headquartered in Canton, Massachusetts, engaged in the convenience store business and the distribution and retail sale of gasoline.2004, respectively. Mr. Koumantzelis was a trustee of HRPT Properties from 1992 to 1995, and he has been a trustee of Hospitality Properties and Senior Housing since they became publicly ownedfrom 1999 until his resignation in 1995 and 1999, respectively, through the present.

    COMMITTEES OF THE BOARD OF DIRECTORS

    Our Board of Directors has three committees.

    Audit Committee

    The audit committee evaluates the performance of, and make recommendations to the Board of Directors as to the selection of, our independent auditors; and it reviews our published financial statements and the adequacy of our internal accounting controls. The members of the audit committee are Messrs. Gans, Harrington and Koumantzelis, each of whom are independent directors as defined by the American Stock Exchange. The audit committee operates under a written charter.October 2003. Mr. Koumantzelis is the current Chairmana Group II director and will serve until our 2006 annual meeting of shareholders.

            There are no family relationships among any of our audit committee.

    Compensation Committee

    directors or executive officers. Our entire Board of Directors serves as our compensation committee to reviewexecutive officers serve at the performance and establish the compensationdiscretion of our executive officers. The compensation committee also serves as the administrator of our stock option and stock incentive plan described below.board.


    43


    Quality of Care Committee

    Our quality of care committee consists of Dr. Gans and Mr. Martin. The quality of care committee periodically meets with our officers and other employees to evaluate the quality of services provided to residents at our facilities. Dr. Gans is the current Chairman of our quality of care committee.


    COMPENSATION OF DIRECTORS

    We pay each director other than Messrs. Martin and Portnoy an annual fee of $15,000,$20,000, plus a fee of $500 for each Boardboard or committee meeting attended.attended with a maximum fee of $1,000 per day. In addition, commencing in 2002, each director will automatically receivereceives an annual grant of 1,0004,000 of our common shares at the first meeting of the Board of Directorsour board following each annual meeting of shareholders. Board members are not separately compensated for serving on Boardboard committees; however, we pay the Board member serving as Chairmanchairman of our audit committee an additional annual fee of $5,000, and the Board member serving as Chairmanchairman of our governance committee and the chairman of our compensation committee an additional annual fee of $1,000 each, and the chairman of our quality of care committee an additional annual fee of $10,000. We reimburse directors for reasonable out-of-pocket expenses incurred in attending meetings of the Board of Directorsboard or Boardboard committees on which they serve. Messrs. Portnoy and Martin do not receive any cash compensation as directors or as members of Boardboard committees, but they do receive the annual share grants and they are reimbursed for their expenses.

    COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

    Our entire Board of Directors serves as our compensation committee.        None of our Board members are employees of ours or an employee of any of our subsidiaries.

    Our Managing Directors, Messrs. Portnoy and Martin, are owners, directors and employees of Reit Management. Messrs. Benton and Mackey, In 2003 our President and Treasurer, respectively, are also officers and part-time employees of Reit Management.

    Messrs. Portnoy and Martin,board served as our two Managing Directors, are Managing Trustees of Senior Housing,compensation committee. In March 2004 we determined that our landlord. Allcompensation committee would be comprised only of our independent directors. Other relationships between us and our directors also serve as trusteesare described under "Management's discussion and analysis of Senior Housing, except for Dr. Gans, who resigned as a trusteefinancial condition and results of Senior Housing upon completion of our spin-off. Messrs. Portnoy, Martin, Harrington and Koumantzelis are also trustees of Hospitality Properties; Messrs. Portnoy and Martin are also Managing Trustees of HRPT Properties; and Messrs. Harrington and Koumantzelis and Dr. Gans formerly served as trustees of HRPT Properties. Reit Management is the investment manager for Senior Housing, Hospitality Properties and HRPT Properties, and is a party to a shared services agreement with us. Messrs. Portnoy and Martin also own the building where we rent space for our headquarters.operations—Related Party Transactions."

    For more information about possible relationships which might impact compensation decisions see below at "Certain relationships".


    44


    EXECUTIVE COMPENSATION

    Our five highest paid        The following table provides certain information concerning the compensation of our Chief Executive Officer and the other named executive officers for our past three fiscal years:


    Annual Compensation
    Long Term Compensation Restricted Share Awards
    Name and Principal Position

    Year
    Salary
    Bonus
    Evrett W. Benton
    President, Chief Executive Officer and Secretary
    2003
    2002
    2001
    $
    $
    200,000
    200,000
    $
    $
    300,000
    250,000
    $

    $
    35,000

    26,040
    (1)

    (2)
    Rosemary Esposito, RN
    Senior Vice President, Chief Operating Officer and Chief Clinical Officer
    2003
    2002
    2001
    $
    $
    250,000
    231,923
    $
    $
    50,000
    40,000
    $

    17,500

    (1)

    Maryann Hughes
    Vice President and Director of Human Resources
    2003
    2002
    2001
    $
    $
    159,377
    140,962
    $
    $
    35,000
    30,000
    $

    8,750

    (1)

    Bruce J. Mackey Jr.
    Treasurer, Chief Financial Officer and Assistant Secretary
    2003
    2002
    2001
    $
    $
    189,619
    127,692
    $
    $
    100,000
    48,000
    $

    17,500

    (1)


    (1)
    All incentive share awards provide that one third of each award vests on the grant date and one third vests on or about each of the next two anniversaries following the grant. In the event an executive officer granted an incentive share award ceases to render significant services, whether as an employee or otherwise, to us, or to an affiliate of ours, the common shares which have not yet vested may be repurchased by us for nominal consideration. The dollar amounts shown in the table represent the vested and unvested total number of our common shares awarded during the year shown multiplied by the average high and low price for our common shares on the American Stock Exchange on the date of grant.

    (2)
    We were a wholly owned subsidiary of Senior Housing until December 31, 2001. In 2001, Mr. Benton received a grant of 2,000 Senior Housing common shares. One third of the shares awarded in 2001 vested upon the grant date, one third vested in 2002 and the amountremaining one third vested in 2003. The dollar amounts shown represent the total number of their annual cash compensation are as follows:

     
     Position

     Annual Cash
    Compensation




    Evrett W. Benton President, Chief Executive Officer and Secretary $420,000
    Rosemary Esposito, RN Senior Vice President, Chief Operating Officer $255,000
    Gretchen A. Holtz, RN Vice President, Chief Clinical Officer $157,500
    Maryann Hughes Vice President, Director of Human Resources $157,500
    Bruce J. Mackey Jr. Treasurer, Chief Financial Officer and Assistant Secretary $120,000

    We have no employment agreements with any of our executive officers.

    Messrs. Benton and Mackey each devote a substantial majority of their business time to providing services to us as officers and employees; however, Messrs. Benton and Mackey also devote some of their business time to providing services to Reit Management unrelated to us. Therefore, in addition to receiving compensation paidvested Senior Housing common shares awarded during the year shown, multiplied by us, Reit Management pays each of Messrs. Benton and Mackey compensationthe closing price for their services to Reit Management. Neither of Messrs. Benton or Mackey have employment agreements with us or Reit Management.

    the Senior Housing common shares on the New York Stock Exchange on the grant date.

    Except with respect to incentive share awards under Senior Housing's 1999 Incentive Share Award Plan, neither we nor Senior Housing paid during 2000 and 2001, compensation to our executive officers.officers during 2001. Their compensation for services to us and Senior Housing was paid by FSQ, Inc. and Reit Management. InRMR.

            Messrs. Benton and Mackey each devote a substantial majority of their business time to providing services as our officers and employees; however, Messrs. Benton and Mackey also dedicate some of their business time to providing services to RMR. Therefore, in addition to receiving compensation paid by us, each of 2000Messrs. Benton and 2001, Mr. Benton,Mackey receive compensation for these separate services to RMR from RMR and some equity compensation from companies affiliated with RMR. None of our President and Chief Executive Officer, received a grant of 2,000 restricted shares of Senior Housing, having a value of $17,250 and $26,040, respectively, based upon the share closing prices for Senior Housing's common shares on the New York Stock Exchange on the grant dates. At December 31, 2001, the 4,000 incentive shares granted to Mr. Benton had a value of $55,640, based upon a $13.91 per share closing price for Senior Housing's common shares on the New York Stock Exchange on that date. Each share award provided that one-third of the award vested immediately upon grant and one-third vests on the first and second anniversaries of the grant. Under Senior Housing's plan, if Mr. Benton ceases to beexecutive officers has an officeremployment agreement with us or employee of Reit Management during the vesting period, the Senior Housing common shares which have not yet vested may be repurchased by Senior Housing for nominal consideration. Vested and unvested common shares under Senior Housing's plan are entitled to distributions paid by Senior Housing.RMR.

    OUR STOCK OPTION AND STOCK INCENTIVE PLAN

    We have adopted the Five Star Quality Care, Inc. 2001 Stock Option and Stock Incentive Plan, or the Plan. Under the Plan, we are authorized to grant our employees, officers, directors and other individuals rendering services to us and our subsidiaries equity based awards, including incentive stock options, nonqualified stock options, common shares, restricted common shares and stock appreciation rights. The Plan is administered by our Boardboard compensation committee. The Plan provides that the compensation committee has the authority to select the participants and determine the terms of the stock options and other awards granted under the Plan.

    An unvested incentive stock optionaward is not transferable by the recipient except by will or by the laws of descent and distribution. Nonqualified stock options and other awards are transferable only to the extent


    45


    provided in the agreement relating to such option or award. In the event that termination of employment is due to death or disability, the stock optionaward is exercisable for a maximum of 12 months after such termination. The aggregate number of shares which may be issued under the Plan is 650,000. No awards650,000, of which as of October 21, 2004, 91,000 have been made to date under the Plan and none are expected to be made before the first meeting of the Board of Directors following the annual meeting of our shareholders in 2002.issued.

    If you want more information about this plan you should review the copy of the Plan which has been filed as an exhibit to the registration statement of which this prospectus is a part.

    OUR SHARED SERVICES AGREEMENT WITH REIT MANAGEMENT

    In order that we may have the benefit of certain shared services from Reit Management, including certain services that Reit Management historically provided to FSQ, Inc., we entered a shared services agreement with Reit Management. The following is a summary of the material provisions of the shared services agreement between us and Reit Management. If you want more information, you should read the entire shared services agreement, which has been filed as an exhibit to the registration statement of which this prospectus is part.

    General

    Under this agreement, Reit Management provides, or assists us with, certain services relating to human resources, management information systems, tax, accounting, property maintenance and repairs, investor relations, acquisitions, dispositions, capital markets advice, office support, cash management, SEC compliance and supervision of our relationship with Marriott.

    Compensation to Reit Management

    For Reit Management's services rendered to us pursuant to the shared services agreement, we pay Reit Management a fee equal to 0.6% of our total revenues. The fee is paid monthly in advance based upon the prior month's revenues. We also reimburse Reit Management for its reasonable out-of-pocket expenses.

    Subordination of Reit Management fees to Senior Housing rent

    No fee is paid to Reit Management if any rent we owe Senior Housing is past due or if the fee payment would leave us with insufficient cash, credit facilities or current accounts receivable to make our next scheduled rent payment under our leases with Senior Housing. Unpaid fees accrue, together with interest at the prime rate, and are payable when the condition preventing their payment is no longer in effect or upon termination of, or the occurrence of certain events of default by us under, the shared services agreement. The fees due Reit Management are not subordinated to any of our other obligations.

    Conflicts of interest with Senior Housing

    We have acknowledged that Reit Management may continue to serve as the investment manager for Senior Housing and we have agreed that, regarding issues and in circumstances where there is a conflict of interest between us and Senior Housing, Reit Management will serve as the investment manager for Senior Housing and will not be required to consider our interests.

    Non-competition with Reit Management

    We have agreed to afford any public real estate entity Reit Management manages during the term of the shared services agreement the opportunity to acquire or finance any real estate investments of the types in which such entity invests before we do.


    46

    Terminations

    The initial term of the agreement expires on December 31, 2002, and it renews automatically from year to year unless either we or Reit Management terminate due to default, or provide written notice of termination at least 90 days prior to the termination date.

    Indemnification, default and damages

    We have agreed to indemnify Reit Management, its owners, directors, officers and employees for any damages, liabilities, losses or out-of-pocket expenses incurred by them in the course of performing services other than any such damage, liability or loss resulting from Reit Management's gross negligence or bad faith. In the event of a termination because of our default we must pay the fees due Reit Management for the remainder of the current term. In the event of Reit Management's default, our remedy is limited to termination of the agreement and we cannot collect damages, except when Reit Management has taken action willfully and in bad faith.


    47



    Principal shareholdersShareholders

    The following table sets forth certain information regarding beneficial ownership of our common shares as of February 28, 2002October 21, 2004 and as adjusted for this offering (assuming the underwriters do not exercise their over allotment option) of:

    Unless otherwise noted,indicated, each owner named below has sole voting and investment power for all common shares shown to be beneficially owned by that person or entity, subject to the matters set forth in the footnotes to the table below. The address of each beneficial owner listed on the tablenamed director and executive officer is c/o Five Star Quality Care, Inc., 400 Centre Street, Newton, Massachusetts 02458,02458.

            Our charter places restrictions on the ability of any person or group to acquire beneficial ownership of more than 9.8% (in number of shares or value, whichever is more restrictive) of any class of our equity shares. Additionally, the terms of our leases with Senior Housing and each beneficial owner has soleour agreement with RMR contain provisions whereby our rights under these agreements may be cancelled by Senior Housing and RMR, respectively, upon the acquisition by any person or group of more than 9.8% of



    our voting and investing power overstock or upon other change in control events, as defined. If the shares shown as beneficially owned exceptbreach of these ownership limitations causes a lease default, shareholders causing the default may become liable to the extent authority is shared by spouses under applicable law and except as set forth in the footnotesus or to the table.other shareholders for damages.

     
     Percentage of Shares Outstanding

     
    Name

     Number of
    Shares

     Before
    Offering

     After Offering

     

     
    Barry M. Portnoy(1) 172,371.9 3.7%2.3%
    Gerard M. Martin(1) 172,371.9 3.7%2.3%
    Bruce M. Gans, MD 190 * * 
    John L. Harrington 150 * * 
    Arthur G. Koumantzelis 225.6 * * 
    Evrett W. Benton 405 * * 
    All directors and executive officers as a group 310,732.6 6.7%4.1%
     
      
     Percentage of Shares Outstanding
     
    Name

     Number of
    Shares

     Before
    Offering

     After Offering
     
    Wells Fargo & Company(1) 840,491 9.8%8.0%
    Evrett W. Benton(2) 70,405 * * 
    Rosemary Esposito(2) 10,000 * * 
    Bruce M. Gans, M.D.(3) 6,190 * * 
    Barbara D. Gilmore(3) 5,000 * * 
    Maryann Hughes(2) 5,000 * * 
    Arthur G. Koumantzelis(3) 6,225.6 * * 
    Bruce J. Mackey Jr.(2) 10,018.2 * * 
    Gerard M. Martin(3)(4) 178,371.9 2.1%1.7%
    Barry M. Portnoy(3)(4) 178,371.9 2.1%1.7%

    All directors and executive officers as a group (nine persons)(2)(3)(4)

     

    469,582.6

     

    5.5

    %

    4.4

    %

    *
    Less than 1%

    (1)
    This information is presented as of June 30, 2004, and is based solely on a Form 13F filed with the SEC on August 13, 2004. These common shares are held by Wells Fargo & Company, a holding company, and certain of its subsidiaries. Wells Fargo & Company has reported that it has voting authority over 810,831 of such shares. The address of Wells Fargo & Company is 420 Montgomery Street, San Francisco, CA 94163.

    (2)
    Includes the following common shares granted under our stock option and stock incentive plan which have not vested: Mr. Benton–13,333.33 common shares; Ms. Esposito–6,666.66 common shares; Ms. Hughes–3,333.33 common shares; and, Mr. Mackey–6,666.66 common shares.

    (3)
    Includes the annual grant of 4,000 common shares as part of the annual compensation to each director.

    (4)
    Messrs. Martin and Portnoy each directly own 131,000 common shares. Mr. Martin is the sole stockholder of a corporation which owns 12,371.9 common shares. Mr. Portnoy is the sole stockholder of a separate corporation which owns 12,371.9 common shares. Messrs. Martin and Portnoy are each 50% owners and directors of Reit Management,RMR, the investment manager to Senior Housing. Senior Housing,SNH. SNH, of which Messrs. Martin and Portnoy are Managing Trustees,managing trustees, owns 35,000 common shares. Under some interpretations of applicable law,regulatory definitions, Messrs. Martin and Portnoy may be deemed to have beneficial ownership of our shares owned by Senior Housing; however, Messrs. Martin and Portnoy disclaim beneficial ownership of theour common shares owned by Senior Housing. The numbers in this table includes these 35,000 shares.

    48




    Certain relationships

    Our creation was, and our continuing business operations are, subject to possible conflicts of interest. These conflicts may have caused, and in the future may cause, our business to be adversely affected. These conflicts and their possible adverse effects upon us include the following:

    –>
    All of the persons serving as our directors were trustees of Senior Housing at the time we were created, and four of our directors remain trustees of Senior Housing. We lease 87 facilities from Senior Housing. We believe that our lease terms with Senior Housing are commercially reasonable. Nonetheless, it is possible that, if these leases had been negotiated on an arm's length basis, the rent and other lease terms might be more favorable to us. We also believe that our historical and continuing relationships with Senior Housing will provide us with a competitive advantage in locating business expansion opportunities. Nonetheless, we must afford Senior Housing, HRPT Properties and Hospitality Properties the opportunity to acquire or finance any real estate investments of the type in which Senior Housing, HRPT Properties and Hospitality Properties, respectively, invests before we do. Also, future business dealings between Senior Housing and us could be on less favorable terms than would be possible if there were no historical or continuing management relationships between Senior Housing and us.
    –>
    As part of the spin off transaction, HRPT Properties purchased 7,163.7 of our shares for $7.26 per share. HRPT Properties purchased these shares so that it would make a distribution of our shares which it received as a shareholder of Senior Housing on a round lot basis of one of our shares for every 100 shares of HRPT Properties owned. The price paid to us by HPRT Properties was the average of the high and low trading prices of our shares on the day of the spin off, and we believe it represented fair value at that time. Nonetheless, were it not for the relationships among us, Senior Housing and HRPT Properties, it is possible that we may have been able to realize a higher price for this sale.
    –>
    Messrs. Portnoy and Martin are our two Managing Directors, and they are the Managing Trustees of Senior Housing. Messrs. Portnoy and Martin formed FSQ, Inc. to manage properties for Senior Housing. Messrs. Portnoy and Martin each received 125,000 of our shares as consideration in the FSQ, Inc. merger. The Board of Trustees of Senior Housing received an opinion dated December 5, 2001 from UBS Warburg LLC, an internationally recognized investment banking firm and one of the underwriters of this offering, to the effect that, as of the date of the opinion and based on and subject to various assumptions, matters considered and limitations described in the opinion, the consideration provided for in the merger was fair, from a financial point of view, to us. The terms of this merger were approved by Senior Housing's trustees other than Messrs. Portnoy and Martin. Nonetheless, it is possible that, if this merger had been negotiated on an arm's length basis, different terms more favorable to us might have been achieved.
    –>
    Our Chief Executive Officer and our Chief Financial Officer are currently also officers and employees of Reit Management. These officers devote a substantial majority of their business time to our affairs and the remainder of their business time to Reit Management's business which is separate from us. The current compensation which we pay to these officers reflects their division of business time. Periodically hereafter these individuals may devote a larger percentage of their time to our or Reit Management's affairs and the compensation they receive from us may become disproportionate to their efforts on our behalf. Also, because of this dual employment arrangement we may have to compete with Reit Management for the time and attention of these officers.
    –>
    Messrs. Portnoy and Martin own Reit Management. Reit Management is the investment manager for Senior Housing, HRPT Properties and Hospitality Properties, and has other business interests. We have entered a shared services agreement with Reit Management under which Reit Management

    49

    –>
    Messrs. Portnoy and Martin own the building in which our headquarters is located. As a result of our acquisition of FSQ, Inc. we became obligated for a lease in this building. This lease expires in 2011 and requires rent of $531,069 per year, subject to annual increases of $16,093 per year. We believe that the terms of this lease are commercially reasonable. However, this lease was negotiated at a time when Messrs. Portnoy and Martin simultaneously owned the building and FSQ, Inc., and, accordingly, it was not done on an arm's length basis. If the lease were negotiated on an arm's length basis it is possible that the lease might have been more favorable to FSQ, Inc., and to us after the merger, including for a lesser rent.
    –>
    During 2001 FSQ, Inc. provided management services to Senior Housing. FSQ, Inc. received fees under the management agreements of $11.1 million. As a result of our acquisition of FSQ, Inc., we have terminated these management agreements.
    –>
    Until March 31, 1997, Mr. Portnoy was a partner in the law firm Sullivan & Worcester LLP, our counsel and counsel to Senior Housing, HRPT Properties, Hospitality Properties, FSQ, Inc., Reit Management and certain of their affiliates. Mr. Portnoy receives payments from Sullivan & Worcester LLP in respect of his retirement.


    Federal income tax considerations for non-U.S. persons

    The following summary of federal income tax considerations for non-U.S. persons is based on existing law, and is limited to investors who own our common shares as investment assets rather than as inventory or as property used in a trade or business.

    The summary does not discuss the particular tax consequences that might be relevant to you if you are subject to special rules under the federal income tax law, for example if you are:

    –>
    a bank, life insurance company, regulated investment company, or other financial institution,
    –>
    a broker or dealer in securities or foreign currency,
    –>
    a person who has a functional currency other than the U.S. dollar,
    –>
    a person who acquires our common shares in connection with employment or other performance of services,
    –>
    a person subject to alternative minimum tax,
    –>
    a controlled foreign corporation, a passive foreign investment company, or a foreign personal holding company,

    50

    –>
    a person who owns our common shares as part of a straddle, hedging transaction, constructive sale transaction, or conversion transaction, or
    –>
    except as specifically described in the following summary, a tax-exempt entity or an expatriate.

    This summary is based on applicable of the Internal Revenue Code, or IRC, provisions, related rules and regulations and administrative and judicial interpretations, all of which are subject to change, possibly with retroactive effect. Future legislative, judicial, or administrative actions or decisions could affect the accuracy of statements made in this summary. We have not sought a ruling from the IRS with respect to this offering, and we can not assure you that the IRS or a court will agree with the statements made in this summary. In addition, the following summary is not exhaustive of all possible tax consequences, and does not discuss any state, local or foreign tax consequences.For all these reasons, we urge you to consult with a tax advisor about the federal, state, local and non-U.S. income tax and other tax consequences of your acquisition, ownership and disposition of our common shares.

    For purposes of this summary, a non-U.S. person for federal income tax purposes is a person other than:

    –>
    a citizen or resident of the United States, including an alien individual who is a lawful permanent resident of the United States or meets the substantial presence residency test under the federal income tax laws,
    –>
    a corporation, partnership or other entity treated as a corporation or partnership for federal income tax purposes, that is created or organized in or under the laws of the United States, any state thereof or the District of Columbia, unless otherwise provided by Treasury regulations,
    –>
    an estate the income of which is subject to federal income taxation regardless of its source, or
    –>
    a trust if a court within the United States is able to exercise primary supervision over the administration of the trust and one or more United States persons have the authority to control all substantial decisions of the trust, or electing trusts in existence on August 20, 1996 to the extent provided in Treasury regulations,

    whose status as a non-U.S. person is not overridden by an applicable tax treaty.

    DISTRIBUTIONS AND DISPOSITIONS

    Distributions on our common shares

    At the present time, we do not expect to pay any dividends on our common shares. However, if we do later decide to do so, your tax consequences would generally be as follows.

    Dividends paid to you will be subject to withholding of federal income tax at a 30% rate or a lower rate as may be specified by an applicable income tax treaty. If you are eligible for a reduced rate of withholding tax pursuant to a tax treaty, you may obtain a refund of any excess amounts previously withheld by filing an appropriate claim for refund with the IRS. To claim the benefits of an income tax treaty, you are required to satisfy the applicable certification requirements, generally by executing an applicable IRS Form W-8 or substantially similar form.

    If the dividends paid to you are effectively connected with the conduct of a trade or business within the United States or, if a treaty so provides, attributable to a permanent establishment of a non-U.S. person within the United States, you will be exempt from withholding tax, provided you provide us or our paying agent with an applicable IRS Form W-8 or a substantially similar form containing your taxpayer identification number. Effectively connected dividend income will be subject to U.S. federal income tax on a net basis at applicable graduated rates. If you are a corporation with effectively


    51

    connected dividend income you may be subject to an additional branch profits tax at a rate of 30% or a lower rate specified by an applicable income tax treaty.

    Dispositions of our common shares

    You will generally not be subject to United States federal income tax in respect of gain you recognize on your disposition of our common shares unless:

    –>
    the gain is effectively connected with a trade or business carried on within the United States (in which case the branch profits tax discussed above may also apply if you are a corporation) or the gain is attributable to a permanent establishment maintained in the United States if that is required by an applicable income tax treaty as a condition to subjecting you to United States income tax on a net basis;
    –>
    you are an individual and are present in the United States for 183 days or more in the taxable year of disposition and certain other tests are met;
    –>
    you are subject to tax pursuant to the provisions of the Code regarding the taxation of U.S. expatriates; or
    –>
    we are or have been a "United States real property holding corporation" for U.S. federal income tax purposes at any time within the shorter of the five-year period preceding such disposition or your holding period (in which case the branch profits tax discussed above may also apply if you are a corporation). However, your gain on a disposition of our common shares will not be subject to tax under this rule, if that class of common shares is "regularly traded" as defined by applicable Treasury regulations on an established securities market like the American Stock Exchange, and if you have at all times during the preceding five years owned 5% or less by value of that class of common shares. At this time, we believe that upon completion of our pending acquisition, we will likely become a "United States real property holding corporation" for federal income tax purposes, but can provide no assurance in this regard.

    INFORMATION REPORTING AND BACKUP WITHHOLDING

    Information reporting and backup withholding may apply to distributions or proceeds paid to our shareholders in the circumstances discussed below. Amounts withheld under backup withholding are generally not an additional tax and may be refunded or credited against your federal income tax liability, provided that you furnish the required information to the IRS. The current backup withholding rate is 30% for the calendar years 2002 and 2003, and is scheduled to gradually decrease to 28% by calendar year 2006.

    Distributions on our common shares paid to you during each calendar year, and the amount of tax withheld if any, will generally be reported to you and to the IRS. This information reporting requirement applies regardless of whether you were subject to withholding, or whether the withholding was reduced or eliminated by an applicable tax treaty. Also, distributions and other payments to you on our common shares may be subject to backup withholding, unless you have properly certified your non-U.S. person status on an IRS Form W-8 or substantially similar form. Similarly, information reporting and backup withholding will not apply to proceeds you receive upon the sale, exchange, redemption, retirement or other disposition of our common shares if you have properly certified your non-U.S. person status on an IRS Form W-8 or substantially similar form. Even without having executed an IRS Form W-8 or substantially similar form, however, in some cases information reporting and backup withholding will not apply to proceeds that you receive upon the sale, exchange, redemption, retirement or other disposition of our common shares if you receive those proceeds through a broker's foreign office.


    52



    Shares eligible for future sale

    Upon completion of this offering, we will have 7,624,333 outstanding shares, assuming the issuance of 3,000,000 shares in this offering. Our shares being sold in this offering and substantially all of our currently outstanding shares will be freely transferable, except for shares held by persons that are "affiliates" as defined in the Securities Act of 1933. The Securities Act of 1933 generally defines affiliates as individuals or entities that control, are controlled by, or are under common control with us and may include our officers, directors and principal shareholders. Shares held by affiliates may only be sold pursuant to an effective registration statement under the Securities Act of 1933 or Rule 144 of the Securities Act of 1933. We cannot predict whether substantial amounts of our shares will be sold in the open market following this offering. Under our charter and applicable provisions of Maryland law our Board of Directors may authorize the issuance of an unlimited number of our shares without a vote of shareholders. Sales of substantial amounts of our shares in the public market, or the perception that substantial sales may occur, could adversely affect the market price of our shares.


    53



    Description of capital stock

    The following description of our capital stock and certain provisions of our charter and bylaws are summaries and are qualified by reference to our charter and our bylaws. Copies of these documents have been filed as exhibits to the registration statement of which this prospectus is a part.

    Common sharesShares

    Upon completion of the offering, we will have only one class of common shares,stock, $.01 par value per share, or common shares, of which ten million20,000,000 shares will be authorized and 7,624,33310,538,634 shares will have been issued. Our charter provides that our Board of Directors,board, without any action by the shareholders, may amend the charter to increase or decrease the number of our authorized common shares. All of our shares issued in the offering will be duly authorized, fully paid and non-assessable.

    The holders of common shares are entitled to one vote for each share held of record on our books for the election of directors and on all matters submitted to a vote of shareholders. The holders of common shares are entitled to receive ratably dividends, if any, when, as and if authorized by our Board of Directorsboard and declared by us out of assets legally available therefor, subject to any preferential dividend rights of any outstanding preferred shares. Upon our dissolution, liquidation or winding up, the holders of common shares are entitled to receive ratably our net assets available after the payment of all debts and other liabilities, subject to the preferential rights of any outstanding preferred shares. Holders of common shares have no preemptive, subscription, redemption, conversion or, conversionif listed, appraisal rights. The rights, preferences and privileges of holders of common shares are subject to, and may be adversely affected by, the rights of the holders of shares of any class or series of preferred shares that we may designate and issue in the future. Our charter authorizes our Board of Directorsboard to reclassify any unissued common shares into other classes or series of stock and to establish the number of shares in each class or series and to set the preferences, conversion andor other rights, voting powers, restrictions, limitations as to dividends or other distributions, qualifications or terms or conditions of redemption for each such class or series. Our charter and our bylaws contain certain provisions that could have the effect of delaying, deferring or preventing a change in our control. See "—Material provisions of Maryland law, our charter and bylaws" below for a description of these provisions.

    Preferred sharesShares

    We have one million1,000,000 shares of preferred stock, $0.01 par value per share, or preferred shares, authorized.authorized, of which 100,000 have been designated as junior participating preferred shares described below. Our Board of Directorsboard is authorized, without further vote or action by the shareholders, to issue from time to time preferred shares in one or more series and to classify or reclassify any unissued preferred shares and to reclassify any previously classified but unissued preferred shares of any series. Prior to issuance of shares of each series, our Board of Directorsboard is required by Maryland law and our charter to set, subject to the provisions of our charter regarding the restrictions on transfer of shares, the terms, preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends or other distributions, qualifications and terms or conditions of redemption for each such series. Our charter provides that our Board of Directors,board, without any action by the shareholders, may amend the charter to increase or decrease the number of our authorized preferred shares. The issuance of preferred shares could adversely affect the voting power of holders of common shares and the likelihood that such holders will receive dividend payments or payments upon liquidation and could have the effect of delaying, deferring or preventing a change in control. We believe that the ability of our Board of Directorsboard to issue one or more series of preferred shares provides us with flexibility in structuring possible future financings and acquisitions, and in meeting other corporate needs that may arise.


    Junior Participating Preferred Shares

            In connection with the adoption of our shareholders rights plan described below, our directors have established an authorized but unissued class of 100,000 preferred shares. See "Material provisions of Maryland law, our charter and bylaws—Rights plan," for a summary of the shareholders' rights plan. Certain preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends or other distributions, qualifications and terms and conditions of redemption of our junior participating preferred shares, when and if issued, are described below.

            The following is a summary description of the material terms of the junior participating preferred shares. Because it is a summary, it does not contain all of the information that may be important to you. If you want more information, you should read our charter and bylaws, copies of which have been filed with the SEC. See "Where you can find more information."

            The holder of each junior participating preferred share is entitled to quarterly dividends in the greater amount of $5.00 or 1,000 times the per share amount of all dividends, whether cash or otherwise, other than dividends payable in common shares, declared upon our common shares. Dividends on the junior participating preferred shares are cumulative. Whenever dividends on the junior participating preferred shares are in arrears, we may not declare or pay dividends, make other distributions on, or redeem or repurchase our common shares or other shares ranking on a parity with or junior to the junior participating preferred shares. If we fail to pay such dividends for six quarters, the holders of the junior participating preferred shares will be entitled to elect two directors.

            The holder of each junior participating preferred share is entitled to 1,000 votes on all matters submitted to a vote of the shareholders, voting (unless otherwise provided in our charter or bylaws) together with holders of our common shares as one class. The junior participating preferred shares are not redeemable. Upon our liquidation, dissolution or winding up, the holders of our junior participating preferred shares are entitled to a liquidation preference of $1,000 per share plus the amount of any accrued and unpaid dividends, prior to payment of any distribution in respect of our common shares or any other shares ranking junior to the junior participating preferred shares. Following payment of this liquidation preference, the holders of junior participating preferred shares are not entitled to further distributions until the holders of our common shares have received an amount per share equal to the liquidation preference paid on the junior participating preferred shares divided by 1,000, adjusted to reflect events such as share splits, share dividends and recapitalizations affecting our common shares. Following the full payment of this amount to the common shareholders, holders of junior participating preferred shares are entitled to participate proportionately on a per share basis with holders of our common shares in the distribution of the remaining assets to be distributed in respect of shares in the ratio of one one thousandth of the liquidation preference to one, respectively. The preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends or other distributions, qualifications and terms and conditions of redemption of the junior participating preferred shares are subject to the superior preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends or other distributions, qualifications and terms and conditions of redemption of any senior series or class of our preferred shares which our board may, from time to time, authorize and issue.

    Transfer agentAgent and registrarRegistrar

    Our transfer agent and registrar for our common shares is EquiServe Trust Company, N.A.


    54



    Material provisions of Maryland law, our charter and bylaws

    We are organized as a Maryland corporation. The following is a summary of our charter and bylaws and several provisions of Maryland law. Because it is a summary, it does not contain all the information that may be important to you. If you want more information, you should read our entire



    charter and bylaws, copies of which we have filed as exhibits to the registration statement of which this prospectus is a part, or refer to the provisions of applicable Maryland corporate law summarized below.

    Restrictions on share ownershipShare Ownership and transferTransfer

    Our charter restricts the amount of shares that shareholders may own. These restrictions are intended to assist Senior Housing with REIT compliance under the IRC, and otherwise to promote our orderly governance. All certificates representing our shares will bear a legend referring to these restrictions.

    Our charter provides that no person or group of persons acting in concert may own, or be deemed to own by virtue of the attribution provisions of the IRC, more than 9.8% of the number or value, whichever is more restrictive, of any class or series of our outstanding shares of capital stock. Any person who acquires, or attempts or intends to acquire, actual or constructive ownership of shares of our capital stock that will or may violate this 9.8% ownership limitation must give notice to us and provide us with other information that we may request.

    The ownership limitations in our charter are effective against all of our shareholders. However, with the written consent of Senior Housing, our Board of Directorsboard may grant an exemption from the ownership limitation if it is satisfied that: (i)(1) the shareholder's ownership will not cause us or any of our subsidiaries that are tenants of Senior Housing to be deemed a "related party tenant" under the IRC rules applicable to REITs; (ii)(2) the shareholder's ownership will not cause a default under any lease we have outstanding; and (iii)(3) the shareholder's ownership is otherwise in our interestbest interests as determined by our Board of Directorsboard in the exercise of its business judgment.

    If a person attempts a transfer of our shares in violation of the ownership limitations described above, then that number of shares which would cause the violation will be automatically transferred to a trust for the exclusive benefit of one or more charitable beneficiaries designated by us. The prohibited owner will not acquire any rights in the shares held in trust, will not benefit economically from ownership of the shares held in trust, will have no rights to distributions and will not possess any rights to vote the shares held in trust. This automatic transfer will be deemed to be effective as of the close of business on the business day prior to the date of the violative transfer.

    Within 20 days after receiving notice from us that shares have been transferred to the trust, the trustee will sell the shares held in the trust to a person selected by the trustee whose ownership of the shares will not violate the ownership limitations. Upon this sale, the interest of the charitable beneficiary in the shares sold will terminate and the trustee will distribute the net proceeds of the sale to the prohibited owner and to the charitable beneficiary as follows:

    –>

    The prohibited owner will receive the lesser of:

    Any net sale proceeds in excess of the amount payable to the prohibited owner shall be paid to the charitable beneficiary.

    If, prior to our discovery that shares of our capital stock have been transferred to the trust, a prohibited owner sells those shares, then:



    Also, shares of capital stock held in the trust will be offered for sale to us, or our designee, at a price per share equal to the lesser of:

    We will have the right to accept the offer until the trustee has sold the shares held in the trust. The net proceeds of the sale to us will be distributed similar to any other sale by the trustee.

    Every owner of 5% or more of any class or series of our shares may be required to give written notice to us within 30 days after the end of each taxable year stating the name and address of the owner, the number of shares of each class and series of our shares which the owner beneficially owns, and a description of the manner in which those shares are held. In addition, each shareholder is required to provide us upon demand with any additional information that we may request in order to assist us and Senior Housing in its determination of its status as a REIT and to determine and ensure compliance with the foregoing share ownership limitations.

    The restrictions described above will not preclude the settlement of any transaction entered into through the facilities of the American Stock Exchange or any other national securities exchange or automated inter-dealer quotation system. Our charter provides, however, that the fact that the settlement of any transaction occurs will not negate the effect of any of the foregoing limitations and any transferee in this kind of transaction will be subject to all of the provisions and limitations described above.

    These ownership limitations could have the effect of delaying, deferring or preventing a takeover or other transaction in which holders of some, or a majority, of our common shares might receive a premium for their shares over the then prevailing market price or which such holders might believe to be otherwise in their best interest.

    Possible liabilityLiability of shareholdersShareholders for breachBreach of restrictionsRestrictions on ownershipOwnership

    Our facilitycommunity leases and our shared services agreement are terminable by Senior Housing and Reit Management,RMR, respectively, in the event that any shareholder or group of shareholders acting in concert becomes the owner of more than 9.8% of our voting stock without Senior Housing's consent. If a breach of the ownership limitations results in a lease default, the shareholders causing the default may become liable to us or to our other shareholders for damages. These damages may be in addition to the loss of beneficial ownership and voting rights, the transfer to a trust and the forced sale of excess shares described above. These damages may be for material amounts.


    56


    Directors

    Our charter and bylaws provide that our Board of Directors establishesboard has the exclusive power to establish the number of directors. However, there may not be less than the minimum number required by Maryland law nor more than seven directors. In the event of a vacancy, a majority of the remaining directors will fill the vacancy and the director elected to fill the vacancy will serve for the remainder of the full term of the directorship in which the vacancy occurred.

    Our charter divides our Board of Directorsboard into three classes. The initial term of the first class will expire in 2002; the initial term of the second class will expire in 2003; and the initial term of the third class will expire in 2004. Beginning in 2002, shareholders willShareholders elect directors of each class for three-year terms upon the expiration of their current terms. Shareholders will elect only one class of directors each year. There is no cumulative voting in the election of directors. Consequently, at each



    annual meeting of shareholders, a majority of the votes entitled to be cast will be able to elect all of the successors of the class of directors whose term expires at that meeting.

    We believe that classification of our Board will helpboard helps to assure the continuity of our business strategies and policies. However, our classified Board willboard also havehas the effect of making the replacement of our incumbent directors more time consuming and difficult. At least two annual meetings of shareholders are generally required to effect a change in a majority of our Board of Directors.board.

    Our charter provides that a director may be removed only for cause by the affirmative vote of at least 75% of the shares entitled to vote in the election of directors. This provision precludes shareholders from removing incumbent directors unless they can obtain a substantial affirmative vote of shares.

    Advance noticeNotice of director nominationsDirector Nominations and other businessOther Business

    Our bylaws provide that nominations of persons for election to our Board of Directorsboard and other business may only be considered at our shareholders meetings if the nominations or other business are included in the notice of the meeting, made or proposed by our Board of Directorsboard or made or proposed by a shareholder who:

    Under our bylaws, a shareholder's notice of nominations for director or business to be transacted at an annual meeting of shareholders must be delivered to our secretary at our principal office not later than the close of business on the 90th day and not earlier than the close of business on the 120th day prior to the first anniversary of the date of mailing of our notice for the preceding year's annual meeting. In the event that the date of mailing of our notice of the annual meeting is advanced or delayed by more than 30 days from the anniversary date of the mailing of our notice for the preceding year's annual meeting, a shareholder's notice must be delivered to us not earlier than the close of business on the 120th day prior to the mailing of notice of such annual meeting and not later than the close of business on the later of: (1) the 90th day prior to the date of mailing of the notice for an annual


    57


    meeting, or (2) the 10th day following the day on which we first make a public announcement of the date of mailing of our notice for such meeting. The public announcement of a postponement of the mailing of the notice for an annual meeting or of an adjournment or postponement of an annual meeting to a later date or time will not commence a new time period for the giving of a shareholder's notice. If the number of directors to be elected to our Board of Directorsboard at a shareholders meeting is increased and we make no public announcement of such action or do not specify the size of the increased Board of Directorsboard at least 100130 days prior to the first anniversary of the date of mailing of notice for our preceding year's annual meeting, a shareholder's notice also will be considered timely, but only with respect to nominees for any new positions created by such increase, if the notice is delivered to our secretary at our principal office not later than the close of business on the 10th day following the day on which such public announcement is made. This provision does not apply to new directors who are elected by the Board of Directorsboard to fill a vacancy, including a vacancy created by Boardboard action which increases the number of directors.

    For special meetings of shareholders, our bylaws require a shareholder who is nominating a person for election to our Board of Directorsboard at a special meeting at which directors are to be elected to give notice of such



    nomination to our secretary at our principal office not earlier than the close of business on the 120th day prior to such special meeting and not later than the close of business on the later of: (1) the 90th day prior to such special meeting or (2) the 10th day following the day on which public announcement is first made of the date of the special meeting and of the nominees proposed by the directors to be elected at such meeting. The public announcement of a postponement or adjournment of a special meeting to a later date or time will not commence a new time period for the giving of a shareholder's notice as described above.

    Any notice from a shareholder of nominations for director or business to be transacted at a shareholders meeting must be in writing and include the following:


            If any shareholder nomination or proposal would cause us to be in breach of any covenant in any of our existing or proposed debt instruments or agreements, the proponent shareholder must submit to our secretary evidence satisfactory to our board of the lender's or contracting party's willingness to waive the breach of covenant or a plan for repayment of the indebtedness to the lender or correcting the contractual default, specifically identifying the actions to be taken or the source of funds to be used in the repayment, which plan must be satisfactory to our board. If any shareholder nomination or proposal could not be implemented by us without notifying or obtaining the consent or approval of any federal, state, municipal or other regulatory body, the proponent shareholder must submit to our secretary evidence satisfactory to our board that any and all required notices, consents or approvals have been given or obtained or a plan for making the requisite notices or obtaining the requisite consents or approvals prior to the implementation of the proposal or election, which plan must be satisfactory to our board of directors.


    We may request that any shareholder proposing a nominee for election to our Board of Directorsboard provide, within three business days of such request, written verification of the accuracy of the information submitted by the shareholder. Our board may also require any nominee to agree in writing with regard to matters of business ethics and confidentiality while such nominee serves as a director.


    58


    Meetings of shareholdersShareholders

    The Board of Directorsboard determines the place and time of the annual meeting of shareholders. Special meetings of shareholders may only be called by the majority of the Board of Directors,board, the chairman of the Board of Directors,board, if any, or the President,president, or, if permitted under Maryland law and our charter and bylaws, upon the written request of shareholders entitled to cast not less than a majority of all the votes entitled to be cast at that meeting (or such greater proportion we are permitted to specify under Maryland law).

    Liability and indemnificationIndemnification of directorsDirectors and officersOfficers

    Maryland corporate law permits a Maryland corporation to include in its charter a provision limitingeliminating the liability of its directors and officers to the corporation and its shareholders for money damages except for liability resulting from (i)(1) actual receipt of an improper benefit or profit in money, property or services or (ii)(2) acts committed in bad faith or active and deliberate dishonesty established by a final judgment as being material to the cause of action. Our charter contains such a provision which eliminates such liability to the maximum extent permitted by Maryland law.

            In accordance with Maryland corporate law, our charter authorizes us, to the maximum extent permitted by Maryland law, to obligate ourselves to indemnify and to pay or reimburse reasonable expenses in advance of final disposition of a proceeding to (i)(1) any present or former director or officer or (ii)(2) any individual who, while a director and at our request, serves or has served another corporation, real estate investment trust, partnership, joint venture, trust, employee benefit plan or other enterprise, from and against any claim or liability to which he or she may become subject or which he or she may incur by reason of his or her status as a present or former director or officer of ours.service in any such capacity. Our bylaws obligate us, to the maximum extent permitted by Maryland law, to indemnify and to pay or reimburse reasonable expenses in advance of final disposition of a proceeding to (a) any present or former director or officer who is made party to the proceeding by reason of his or her service in that capacity or (b) any individual who, while a director, at our request, serves or has served another corporation, real estate investment trust, partnership, joint venture, trust, employee benefit plan or any other enterprise as a director, officer, partner or trustee of such corporation, real estate investment trust, partnership, joint venture, trust, employee benefit plan or other enterprise and who is made a party to the proceeding by reason of his or her service in that capacity. Our charter and bylaws also permit us to indemnify and advance expenses to any person who served a predecessor of ours in any of the capacities described above and to any employee or agent of ours or a predecessor of ours.

    The Maryland corporation statutes require a corporation (unless its charter provides otherwise, which our charter does not) to indemnify a director or officer who has been successful, on the merits or otherwise, in the defense of any proceeding to which he or she is made or threatened to be made a party by reason of his or her service in that capacity. The Maryland corporation statutes permit a corporation to indemnify its directors and officers, among others, against judgments, penalties, fines, settlements and reasonable expenses actually incurred by them in connection with any proceedings to which they may be made or are threatened to be made a party by reason of their service in those or other capacities unless it is established that:



    59

    However, under the corporation statutes of Maryland, a Maryland corporation may not indemnify for an adverse judgment in a suit by or in the right of the corporation or for a judgment of liability on the basis that personal benefit was improperly received, unless in either case a court orders indemnification and then only for expenses. In accordance with Maryland corporate law, our bylaws require us, as a condition to advancing expenses, to obtain:

            In addition, we have entered into indemnification agreements with each of our directors and executive officers that provide procedures and remedies to give contractual assurance that the indemnification protection under Maryland law as in effect on the dates of such agreements will be available.

    Charter amendmentsAmendments and extraordinary transactionsExtraordinary Transactions

    Under Maryland corporate law, a Maryland corporation generally cannot dissolve, amend its charter, merge, sell all or substantially all of its assets, engage in a share exchange or engage in similar transactions outside the ordinary course of business unless the transaction or amendment is declared advisable by the board of directors and then approved by the affirmative vote of stockholders holdingentitled to cast at least two-thirds of the sharesvotes entitled to votebe cast on the matter unless a lesser percentage (but not less than a majority of all of the votes entitled to be cast on the matter) is set forth in the corporation's charter. Our charter provides for approval of such matters when they are first declared advisable by our Board of Directorsboard and then approved by the affirmative vote of stockholders holdingentitled to cast a majority of the sharesvotes entitled to votebe cast on the matter (or such lesser proportion, as is permitted by Maryland law).

    Bylaw amendmentsAmendments

    As permitted under Maryland corporate law, our bylaws provide that our Board of Directorsboard has the exclusive power to amend the bylaws.

    Business combinationsCombinations

    The Maryland corporation statutes contain a provision which regulates business combinations with interested shareholders. Under Maryland corporate law, business combinations such as mergers, consolidations, share exchanges and the like between a Maryland corporation and an interested shareholder or an affiliate of the interested shareholder are prohibited for five years after the most recent date on which the shareholder becomes an interested shareholder. Under the statute, the following persons are deemed to be interested shareholders:



    A person is not an interested shareholder under the statute if the board of directors approved in advance the transaction by which the person otherwise would have become an interested shareholder. The board of directors may provide that its approval is subject to compliance with any terms and conditions determined by the board of directors.


    60


    After the five-year prohibition period has ended, a business combination between a corporation and an interested shareholder or an affiliate of the interested shareholder must be recommended by the board of directors of the corporation and must receive the following shareholder approvals:

    This        These shareholder approval isapprovals are not required if the corporation's shareholders receive the minimum price set forth in the Maryland corporation statute for their shares of capital stock and the consideration is received in cash or in the same form as previously paid by the interested shareholder for its shares of capital stock.

    The foregoing provisions of Maryland corporate law do not apply, however, to business combinations that are approved or exempted by the board of directors of the corporation prior to the time that the interested shareholder becomes an interested shareholder. Our Board of Directorsboard has adopted a resolution that any business combination between us and any other person is exempted from the provisions of the Maryland corporation statutes described in the preceding paragraph, provided that the business combination is first approved by our Board of Directors,board, including the approval of a majority of the members of our Board of Directorsboard who are not affiliates or associates of such person. This resolution, however, may be altered or repealed in whole or in part at any time.

    Control share acquisitionsShare Acquisitions

    Maryland law provides that control shares of a Maryland corporation acquired in a control share acquisition have no voting rights except to the extent that the acquisition is approved by a vote of two-thirds of the votes entitled to be cast on the matter, excluding shares of capital stock owned by the acquiror, by employees who are also directors of the corporation or by officers of the corporation. Control shares are voting shares of capital stock which, if aggregated with all other shares of capital stock previously acquired by the acquiror, or in respect of which the acquiror is able to exercise or direct the exercise of voting power (except solely by virtue of a revocable proxy), would entitle the acquiror to exercise voting power in electing directors within one of the following ranges of voting power:

    An acquiror must obtain the necessary shareholder approval each time he acquires control shares in an amount sufficient to cross one of the thresholds noted above.



    Control shares do not include shares which the acquiring person is entitled to vote as a result of having previously obtained shareholder approval. A control share acquisition means the acquisition of control shares. There is a statutory list of exceptions from the definition of control share acquisition.

    A person who has made or proposes to make a control share acquisition, upon satisfaction of the conditions set forth in the statute, including an undertaking to pay expenses, may compel the board of directors of the corporation to call a special meeting of shareholders to be held within 50 days after demand to consider the voting rights of the shares. If no request for a meeting is made, the corporation may itself present the matter at a shareholders meeting.


    61

    If voting rights are not approved at the meeting or if the acquiring person does not deliver an acquiring person statement as required by the statute, then the corporation may redeem any or all of the control shares for fair value determined as of the date of the last control share acquisition by the acquiror or of any meeting of shareholders at which the voting rights of those shares are considered and not approved. The right of the corporation to redeem any or all of the control shares is subject to conditions and limitations listed in the statute. The corporation may not redeem shares for which voting rights have previously been approved. Fair value is determined without regard to the absence of voting rights for the control shares. If voting rights for control shares are approved at a shareholders meeting and the acquiror becomes entitled to vote a majority of the shares entitled to vote, all other shareholders may exercise appraisal rights. The fair value of the shares as determined for purposes of these appraisal rights may not be less than the highest price per share paid by the acquiror in the control share acquisition.

    The control share acquisition statute does not apply to the following:

    Our bylaws contain a provision exempting any and all acquisitions by any person of our shares of capital stock from the control share acquisition statute. However, this provision may be amended or eliminated at any time in the future.

    Anti-takeover effectAnti-Takeover Effect of Maryland lawLaw and of our charterCharter and bylawsBylaws

    The following provisions in our charter and bylaws and in Maryland law could delay or prevent a change in our control:


    62Rights Plan

            In addition to the anti-takeover effect of Maryland law and of our charter and bylaws as noted above, we have adopted a rights plan which may have a similar effect.

            On March 10, 2004, our board authorized a dividend distribution of one right for each of our outstanding common shares, to holders of record of our common shares at the close of business on April 10, 2004. Each right entitles the holder to buy one one thousandth of a junior participating preferred share (or in certain circumstances, to receive cash, property, common stock or our other securities) at an exercise price of $20 per one one thousandth of a junior participating preferred share. The preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends or other distributions, qualifications and terms and conditions of redemption of the junior participating preferred shares are summarized above under "Description of capital stock-Junior participating preferred shares."

            Initially, the rights are attached to common shares. The rights will separate from the common shares upon a rights distribution date which is the earlier of (1) 10 business days following a public announcement by us that a person or group of persons has acquired, or has obtained the right to acquire, beneficial ownership of 10% or more of the outstanding common shares or (2) 10 business days following the commencement of a tender offer or exchange offer that would result in a person acquiring beneficial ownership of 10% or more of the outstanding common shares. In each instance, our board may determine that the distribution date will be a date later than 10 days following the triggering event.

            Until they become exercisable, the rights will be evidenced by the certificates for common shares and will be transferred with and only with such common share certificates. The surrender for transfer of any certificates for common shares outstanding will also constitute the transfer of the rights associated with the common shares evidenced by such certificates.

            The rights are not exercisable until a rights distribution date and will expire at the close of business on April 10, 2014, unless earlier redeemed or exchanged by us as described below. Until a right is exercised, the holder thereof, as such, has no rights as a shareholder of us, including, without limitation, the right to vote or to receive dividends.

            Upon the occurrence of a "flip-in event," each holder of a right will have the ability to exercise it for a number of common shares (or, in certain circumstances, other property) having a current market price equal to two times the exercise price of the right. Notwithstanding the foregoing, following the occurrence of a "flip-in event," all rights that are, or were, held by beneficial owners of 10% or more of our common stock will be void in several circumstances described in the rights agreement. Rights will not be exercisable following the occurrence of any "flip-in event" until the rights are no longer redeemable by us as set forth below. A "flip-in event" occurs when a person or group of persons acquires more than 10% of the beneficial ownership of the outstanding common shares pursuant to any transaction other than a tender or exchange offer for all outstanding common shares on terms which a majority of our outside directors determines to be fair to and otherwise in the best interests of us and our shareholders.

            A "flip-over event" occurs when, at any time on or after the announcement of a share acquisition which will result in a person becoming the beneficial owner of more than 10% of our outstanding common shares, we take part in a merger or other business combination transaction (other than certain mergers that follow a fair offer) in which we are not the surviving entity or the common shares are changed or exchanged or 50% or more of our assets or earning power is sold or transferred. Upon the occurrence of a "flip-over event" each holder of a right (except rights which previously have been



    voided, as set forth above) will have the option to exchange their right for a number of shares of common stock of the acquiring company having a current market price equal to two times the exercise price of the right.


            The purchase price and the number of junior participating preferred shares issuable upon exercise of the rights are subject to adjustment from time to time to prevent dilution. With certain exceptions, no adjustment in the purchase price will be required until cumulative adjustments amount to at least 1% of the purchase price. We will make a cash payment in lieu of any fractional shares resulting from the exercise of any right. We have 10 days from the date of an announcement of a share acquisition which will result in a person becoming the beneficial owner of more than 10% of our outstanding common shares to redeem the rights in whole, but not in part, at a price of $.01 per right, payable at our option in cash, common shares or other consideration as our board may determine. Immediately upon the effectiveness of the action of the board ordering redemption of the rights, the rights will terminate and the only right of the holders of rights will be to receive the redemption price.

            The terms of the rights, other than key financial terms and the date on which the rights expire, may be amended by the board of directors prior to the distribution date. After the distribution date, the provisions of the rights agreement may be amended by the board only in order to:

            However, no amendment to lengthen the time period governing redemption is permitted to be made at such time as the rights are not redeemable.


    Underwriting

    We and the underwriters for the offering named below have entered into an underwriting agreement concerning the shares being offered. Subject to conditions, each underwriter has severally agreed to purchase the number of shares indicated in the following table.                        UBS Warburg LLC, First Union Securities, Inc. and Jefferies & Company, Inc. are the representatives of the underwriters.

    Underwriters


     Number of Shares


    UBS Warburg LLC

     
    First Union Securities, Inc. (1)
    Jefferies & Company, Inc.
     
      
     Total 3,000,0002,000,000
      

    (1)
    First Union Securities, Inc. is acting under the trade name Wachovia Securities.

    If the underwriters sell more shares than the total number set forth in the table above, the underwriters have a 30-day option to buy from us up to an additional 450,000300,000 shares at the public offering price less the underwriting discounts and commissions to cover these sales. If any shares are purchased under this option, the underwriters will severally purchase shares in approximately the same proportion as set forth in the table above.



    The following table shows the per share and total underwriting discounts and commissions we will pay to the underwriters. These amounts are shown assuming both no exercise and full exercise of the underwriters' option to purchase up to an additional 450,000300,000 shares.

     
     No Exercise


     Full Exercise


    Per Share $  $ 
     Total      

    We estimate that the total expenses of the offering payable by us, excluding underwriting discounts and commissions, will be approximately $500,000.$450,000.

    Shares sold by the underwriters to the public will initially be offered at the public offering price set forth on the cover of this prospectus. Any shares sold by the underwriters to securities dealers may be sold at a discount of up to $                  per share from the public offering price. Any of these securities dealers may resell any shares purchased from the underwriters to other brokers or dealers at a discount of up to $                  per share from the public offering price. If all the shares are not sold at the public offering price, the representatives may change the offering price and the other selling terms.

    We and each of our Managing Directorsofficers, managing directors and Senior Housing have agreed with the underwriters not to offer, sell, contract to sell, hedge or otherwise dispose of, directly or indirectly, or file with the SEC a registration statement under the Securities Act of 1933 relating to, any shares of our common stock or securities convertible into or exchangeable for shares of our common stock during the period from the date of this prospectus continuing through the date 90 days after the date of this prospectus, without the prior written consent of                        UBS Warburg LLC,, subject to limited exceptions.

    In connection with this offering, the underwriters may purchase and sell shares of our common stock in the open market. These transactions may include stabilizing transactions, short sales and purchases to cover positions created by short sales. Stabilizing transactions consist of bids or purchases made for the purpose of preventing or retarding a decline in the market price of our common stock while the


    63

    offering is in progress. These transactions may also include short sales and purchases to cover positions created by short sales. Short sales involve the sale by the underwriters of a greater number of shares than they are required to purchase in the offering. Short sales may be either "covered short sales" or "naked short sales." "Covered" short sales are sales made in an amount not greater than the underwriters' option to purchase additional shares from us in the offering. The underwriters may close out any covered short position by either exercising their option to purchase additional shares or purchasing shares in the open market. In determining the source of shares to close out the covered short position, the underwriters will consider, among other things, the price of shares available for purchase in the open market as compared to the price at which they may purchase shares through the over-allotment option. "Naked" short sales are any sales in excess of the over-allotment option. The underwriters must close out any naked short position by purchasing shares in the open market. A naked short position is more likely to be created if the underwriters are concerned that there may be downward pressure on the price of the common stock in the open market after pricing that could adversely affect investors who purchase in the offering.

    The underwriters also may impose a penalty bid. This occurs when a particular underwriter repays to the underwriters a portion of the underwriting discount received by it because the representatives have repurchased shares sold by or for the account of that underwriter in stabilizing or short covering transactions.

    These activities by the underwriters may stabilize, maintain or otherwise affect the market price of our common stock. As a result, the price of our common stock may be higher than the price that otherwise might exist in the open market. If these activities are commenced, they may be discontinued by the underwriters at any time. These transactions may be effected on the American Stock Exchange, in the over-the-counter market or otherwise.



    We have agreed to indemnify the several underwriters against liabilities, including liabilities under the Securities Act and to contribute to payments that the underwriters may be required to make in respect thereof.

    Some of the underwriters engage in transactions with us and our subsidiaries in the ordinary course of business. UBS Warburg LLC delivered an opinion to the Board of Trustees of Senior Housing as to the fairness, from a financial point of view, to us of the consideration provided to Messrs. Martin and Portnoy in the FSQ, Inc. merger. UBS Warburg LLC also acted as Senior Housing's financial advisor in connection with the purchase of 31 Marriott facilities.


    Legal matters

    Sullivan & Worcester LLP, Boston, Massachusetts, is counsel to us in connection with this offering. Ballard Spahr Andrews & Ingersoll,Venable LLP, Baltimore, Maryland, will issue an opinion about the legality of the shares we are offering. Dewey Ballantine LLP, New York, New York,                        is counsel to the underwriters in connection with this offering. Barry M. Portnoy was a partner of the firm of Sullivan & Worcester LLP until March 31, 1997, and is one of our Managing Directors,managing directors, a Managing Trusteemanaging trustee of Senior Housing and a director and 50% owner of Reit Management.RMR. Sullivan & Worcester LLP represents Senior Housing, Reit ManagementRMR and certain of their affiliates on various matters.


    64



    Experts

    The consolidated financial statements of Five Star Quality Care, Inc. at December 31, 20012003 and 2000, and for the year ended December 31, 2001 and the period April 27, 2000 (inception) through December 31, 2000, the combined financial statements and schedule of Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network, Inc.) at December 31, 2000 and 1999 and for the years then ended, the consolidated financial statements of ILM II Senior Living, Inc. and subsidiary at August 31, 20002002, and for each of the twothree years in the period ended AugustDecember 31, 2000 and the financial statements of ILM II Lease Corporation at August 31, 2000, and for each of the two years in the period ended August 31, 2000, all2003, appearing in this Prospectus and the Registration Statement have been audited by Ernst & Young LLP, independent auditors,registered public accounting firm, as set forth in their reportsreport thereon appearing elsewhere herein, and are included in reliance upon such reportsreport given on the authority of such firm as experts in accounting and auditing.

    The combinedconsolidated financial statements of LTA Holdings, Inc. and schedule of the Forty-Two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services, Inc.Subsidiaries at December 31, 20002003 and 1999,2002, and for each of the three years in the two year period ended December 31, 2000,2003, appearing in this prospectusProspectus and registration statementthe Registration Statement have been audited by KPMGErnst & Young LLP, independent auditors, as set forth in their report thereon appearing elsewhere herein, and are included in reliance upon such report given on the authority of such firm as experts in accounting and auditing.

    The consolidated financial statements of CSL Group, Inc. and Subsidiaries as Partitioned for Sale to SNH/CSL Properties Trust at December 28, 2001, and December 29, 2000, and for the years ended December 28, 2001, December 29, 2000, and December 31, 1999, appearing in this prospectus and registration statement have been audited by Arthur Andersen LLP, independent public accountants, as indicated in their report with respect thereto appearing elsewhere herein, and are included in reliance upon the authority of said firm as experts in accounting and auditing.

    The financial statements and financial statement schedule of ILM II Senior Living Inc. as of August 31, 2001 and for the year ended August 31, 2001 and the financial statements of ILM II Lease Corporation as of August 31, 2001 and the year ended August 31, 2001 included in this Prospectus have been so included in reliance on the reports of PricewaterhouseCoopers LLP, independent accountants, given on the authority of said firm as experts in auditing and accounting.


    Where you can find more information

    We have filed with the SEC a registration statement on Form S-1 (including the exhibits, schedules and any amendments thereto) under the Securities Act of 1933 with respect to the shares being offered pursuant to this prospectus. This prospectus is part of this registration statement and does not contain all of the information set forth in the registration statement. Statements contained in this prospectus as to the content of any agreement or other document filed or incorporated by reference as an exhibit are not necessarily complete, and you should consult a copy of those contracts or other documents filed or incorporated by reference as exhibits to the registration statement. For further information regarding us, please read the registration statement and the exhibits and schedules thereto.

    We are subject to the information and reporting requirements of the Securities Exchange Act of 1934 and, in accordance therewith, we file periodic reports, proxy statements and other information with the SEC.

    You may read and copy the registration statement and its exhibits and schedules or other information on file at the SEC's Public Reference room at 450 Fifth Street, N.W., Washington, D.C. 20549. You can request copies of those documents upon payment of a duplicating fee to the SEC. Information filed by us with the SEC can be copied at the SEC's Public Reference Room. Please call the SEC at 1-800-SEC-0330 for further information on the operation of the public reference room. You can review our SEC filings and the registration statement by accessing the SEC's Internet site at http://www.sec.gov.



    65



    INDEX TO FINANCIAL STATEMENTS AND SCHEDULESIndex to financial statements

     
     Page


    Five Star Quality Care, Inc. Unaudited Pro Forma Consolidated Financial Statements  

    Introduction to Unaudited Pro Forma Financial Statements


    F-3
    Unaudited Pro Forma Consolidated Balance Sheet at December 31, 2001June 30, 2004 F-4F-2
    Unaudited Pro Forma Consolidated StatementsStatement of Operations for the six months ended June 30, 2004F-3
    Unaudited Pro Forma Consolidated Statement of Operations for the year ended December 31, 20012003 F-5F-4
    Notes to Unaudited Pro Forma Consolidated Financial Statements F-6F-5
    Five Star Quality Care, Inc. Unaudited Interim Financial Statements
    Consolidated Balance Sheets at June 30, 2004 (unaudited) and December 31, 2003F-10
    Consolidated Statements of Operations for the three and six month periods ended June 30, 2004 and 2003 (unaudited)F-11
    Consolidated Statements of Cash Flows for the six months ended June 30, 2004 and 2003 (unaudited)F-12
    Notes to Consolidated Financial StatementsF-13
    Five Star Quality Care, Inc. Audited Historical Financial Statements
    Report of Independent Registered Public Accounting FirmF-17
    Consolidated Balance Sheets at December 31, 2003 and 2002F-18
    Consolidated Statements of Operations for the years ended December 31, 2003, 2002 and 2001F-19
    Consolidated Statements of Shareholders' Equity for the years ended December 31, 2003, 2002 and 2001F-20
    Consolidated Statements of Cash Flows for the years ended December 31, 2003, 2002 and 2001F-21
    Notes to Consolidated Financial StatementsF-23
    LTA Unaudited Interim Financial Statements
    Condensed Consolidated Balance Sheets at June 30, 2004 and December 31, 2003 (unaudited)F-39
    Condensed Consolidated Statements of Operations for the six month periods ended June 30, 2004 and 2003 (unaudited)F-40
    Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2004 and 2003 (unaudited)F-41
    Notes to Condensed Consolidated Financial Statements (unaudited)F-42
    LTA Audited Historical Financial Statements  
    Report of Independent Auditors F-10F-46
    Consolidated Balance Sheets at December 31, 20012003 and 20002002 F-11F-47
    Consolidated Statements of Operations for the year ended December 31, 2001 and the period from April 27, 2000 (Inception) through December 31, 2000F-12
    Consolidated Statement of Shareholders' Equity for the year ended December 31, 2001 and the period April 27, 2000 (Inception) through December 31, 2000F-13
    Consolidated Statements of Cash Flows for the year ended December 31, 2001 and the period from April 27, 2000 (Inception) through December 31, 2000F-14
    Notes to Consolidated Financial StatementsF-15
    Combined Financial Statements of the Forty-two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services, Inc. (Integrated Predecessor)
    Independent Auditors' ReportF-22
    Combined Balance Sheet at December 31, 2000 and 1999F-23
    Combined Statements of Operations for the years ended December 31, 20002003, 2002 and 19992001 F-24
    Combined Statements of Changes in Net Equity (Deficit) of Parent Company for the years ended December 31, 2000 and 1999F-25
    Combined Statements of Cash Flows for the years ended December 31, 2000 and 1999F-26
    Notes to Combined Financial StatementsF-27
    Schedule II—Valuation and Qualifying Accounts for the years ended December 31, 2000 and 1999F-37
    Combined Financial Statements of Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network) (Mariner Predecessor)
    Report of Independent AuditorsF-38
    Combined Balance Sheets at December 31, 2000 and 1999F-39
    Combined Statements of Operations for each of the two years ended December 31, 2000 and 1999F-40
    Combined Statements of Divisional Equity (Deficit) for each of the two years ended December 31, 2000 and 1999F-41
    Combined Statements of Cash Flows for each of the two years ended December 31, 2000 and 1999F-42
    Notes to Combined Financial StatementsF-43
    Schedule II—Valuation and Qualifying Accounts for each of the years ended December 31, 2000 and 1999F-52
    Consolidated Financial Statements of CSL Group, Inc. and Subsidiaries as Partitioned For Sale to SNH/CSL Properties Trust
    Report of Independent Public AccountantsF-53
    Consolidated Balance Sheets at December 28, 2001 and December 29, 2000F-54
    Consolidated Statements of Operations for the three fiscal years ended December 28, 2001 December 29, 2000 and December 31, 1999F-55F-48
    Consolidated Statements of Equity for the three fiscal years ended December 28, 200131, 2003, 2002 and December 29, 2000 and December 31, 1999F-56
    Consolidated Statements of Cash Flows for the three fiscal years ended December 28, 2000, December 29, 2000 and December 31, 1999F-57

    F-1

    Notes to Consolidated Financial StatementsF-58
    Financial Statements of ILM II Senior Living, Inc.
    Reports of Independent AccountantsF-68
    Consolidated Statement of Net Assets in Liquidation as of August 31, 2001 F-70
    Consolidated Balance Sheet as of August 31, 2000F-71
    Consolidated Statements of Income for the years ended August 31, 2001, 2000 and 1999F-72
    Consolidated Statements of Changes in Shareholders' Equity for the years ended August 31, 2001, 2000 and 1999F-73F-49
    Consolidated Statements of Cash Flows for the years ended AugustDecember 31, 2001, 20002003, 2002 and 19992001 F-74F-50
    Notes to Consolidated Financial Statements F-75
    Financial Statements of ILM II Lease Corporation
    Reports of Independent AccountantsF-86
    Statement of Net Assets in Liquidation as of August 31, 2001F-88
    Balance Sheet as of August 31, 2000F-89
    Statements of Operations for the years ended August 31, 2001, 2000 and 1999F-90
    Statements of Changes in Shareholders' Equity for the years ended August 31, 2001, 2000 and 1999F-91
    Statements of Cash Flows for the years ended August 31, 2001, 2000 and 1999F-92
    Notes to Financial StatementsF-93
    Financial Statements of ILM II Senior Living, Inc.
    Consolidated Statements of Net Assets in Liquidation as of November 30, 2001 (unaudited) and August 31, 2001F-100
    Consolidated Statement of Changes in Net Assets in Liquidation for the three months ended November 30, 2001 (unaudited)F-101
    Consolidated Statement of Income for the three months ended November 30, 2000 (unaudited)F-102
    Consolidated Statement of Changes in Shareholders' Equity for the three months ended November 30, 2000 (unaudited)F-103
    Consolidated Statement of Cash Flows for the three months ended November 30, 2000 (unaudited)F-104
    Notes to Consolidated Financial Statements (unaudited)F-105
    Financial Statements of ILM II Lease Corporation
    Statements of Net Assets in Liquidation as of November 30, 2001 (unaudited) and August 31, 2001F-111
    Statement of Changes in Net Assets in Liquidation for the three months ended November 30, 2001 (unaudited)F-112
    Statement of Operations for the three months ended November 30, 2000 (unaudited)F-113
    Statement of Changes in Shareholders' Equity for the three months ended November 30, 2000 (unaudited)F-114
    Statement of Cash Flows for the three months ended November 30, 2000 (unaudited)F-115
    Notes to Financial Statements (unaudited)F-116F-51


    F-2


    FIVE STAR QUALITY CARE, INC.
    UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
    At June 30, 2004
    (amounts in thousands, except per share amounts)

     
     Five Star
    Historical

     LTA
    Historical

     Adjustments
    for the LTA
    Acquisition

     Five Star
    Pro Forma

     Adjustments
    for this
    Offering

     Five Star
    Adjusted
    Pro Forma

     
      
     (A)

      
      
     (G)

      
    ASSETS                  
    Current assets:                  
    Cash and cash equivalents $28,879 $5,064 $116,000  (B)$30,539 $13,135 $43,674
             (72,304)(C)        
             68,900  (D)        
             (116,000)(E)        
    Accounts receivable, net  32,590  380    32,970    32,970
    Prepaid expenses  3,476  2,941    6,417    6,417
    Other current assets  3,449      3,449    3,449
      
     
     
     
     
     
    Total current assets  68,394  8,385  (3,404) 73,375  13,135  86,510
    Property, plant and equipment, net  40,526  153,590  55,792
    (12,310
    (165,000
      (C)
    )
    (F)
    )
    (D)
     72,598    72,598
    Restricted cash, insurance arrangements  8,430      8,430    8,430
    Restricted cash, other  21,334  1,709  (1,000)(C) 22,043    22,043
    Mortgage note receivable  6,035      6,035    6,035
    Goodwill    1,514  (1,514)(C)     
    Investment in and advances to affiliates    215  (215)(C)     
    Other long term assets  1,218  2,042  (2,042)(C) 1,218    1,218
      
     
     
     
     
     
    Total assets $145,937 $167,455 $(129,693)$183,699 $13,135 $196,834
      
     
     
     
     
     
    LIABILITIES AND SHAREHOLDERS' EQUITY                  
    Current liabilities:                  
    Accounts payable $10,885 $744 $ $11,629 $ $11,629
    Accrued expenses  15,640  3,343    18,983    18,983
    Accrued compensation and benefits  8,926  2,058    10,984    10,984
    Due to Senior Housing Properties Trust  
    6,846
      
      
    (116,000
    116,000

    )
    (B)
      (E)
     
    6,846
      
      
    6,846
    Mortgages payable, current portion  48  2,280  (310)(F) 2,018    2,018
    Accrued real estate taxes  4,825      4,825    4,825
    Continuing care contracts  2,271      2,271    2,271
    Other current liabilities  1,700      1,700    1,700
      
     
     
     
     
     
    Total current liabilities  51,141  8,425  (310) 59,256    59,256
    Long term liabilities:                  
    Mortgages payable  4,959  137,320  (12,000
    (96,100
    )(F)
    )
    (D)
     34,179    34,179
    Continuing care contracts  10,392      10,392    10,392
    Other long term liabilities  13,512  569  (142)(C) 13,939    13,939
      
     
     
     
     
     
    Total long term liabilities  28,863  137,889  (108,242) 58,510    58,510
    Total shareholders' equity  65,933  21,141  (21,141)(C) 65,933  13,135  79,068
      
     
     
     
     
     
    Total liabilities and shareholders' equity $145,937 $167,455 $(129,693)$183,699 $13,135 $196,834
      
     
     
     
     
     

    See accompanying notes.



    FIVE STAR QUALITY CARE, INC.
    UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
    For the six months ended June 30, 2004
    (amounts in thousands, except per share amounts)

     
     Five Star
    Historical

     LTA
    Historical

     Adjustments
    for the LTA
    Acquisition

     Pro Forma
     Adjustments
    for this
    Offering

     Five Star
    Adjusted
    Pro Forma

     
      
     (H)

      
      
     (M)

      
    Revenues:                  
     Revenues from residents $298,362 $39,465 $ $337,827 $ $337,827
     Pharmacy revenues  5,019      5,019    5,019
     Interest and other income  1,664  30    1,694    1,694
      
     
     
     
     
     
       305,045  39,495    344,540    344,540
    Expenses:                  
     Other operating expenses  241,230  27,117    268,347    268,347
     Management fee to Sunrise Senior Living, Inc.  9,191      9,191    9,191
     Rent expense  40,582    8,017  (I) 48,599    48,599
     General and administrative  9,935  5,287  (1,683)(J) 13,539    13,539
     Depreciation and amortization  1,839  2,935  (2,485)(K) 2,289    2,289
     Interest expense  245  5,095  (3,941)(L) 1,399    1,399
      
     
     
     
     
     
    Total expenses  303,022  40,434  (92) 343,364    343,364
      
     
     
     
     
     
    Income (loss) from continuing operations before gain on sale of assets, equity in income of affiliates and income taxes  2,023  (939) 92  1,176    1,176
     
    Gain on sale of assets

     

     


     

     

    6

     

     


     

     

    6

     

     


     

     

    6
     Equity in income of affiliates    27    27    27
      
     
     
     
     
     
         33    33    33
      
     
     
     
     
     
    Income (loss) from continuing operations before income taxes  2,023  (906) 92  1,209    1,209
    Provision for income taxes            
      
     
     
     
     
     
    Income (loss) from contiuing operations $2,023 $(906)$92 $1,209 $ $1,209
      
     
     
     
     
     

    Weighted Average Shares Outstanding

     

     

    8,520

     

     

     

     

     

     

     

     

    8,520

     

     

    2,000

     

     

    10,520
      
           
     
     
    Basic and diluted earnings per share from continuing operations $0.24       $0.14    $0.12
      
           
        

    See accompanying notes.



    FIVE STAR QUALITY CARE, INC.
    UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
    For the year ended December 31, 2003
    (amounts in thousands, except per share amounts)

     
     Five Star
    Historical

     LTA
    Historical

     Adjustments
    for the LTA
    Acquisition

     Pro Forma
     Adjustments
    for this
    Offering

     Five Star
    Adjusted
    Pro Forma

     
     
      
     (N)

      
      
     (S)

      
     
    Revenues:                   
     Revenues from residents $575,986 $75,365 $ $651,351 $ $651,351 
     Interest and other income  229  54    283    283 
      
     
     
     
     
     
     
       576,215  75,419    651,634    651,634 
    Expenses:                   
     Other operating expenses  466,628  52,915    519,543    519,543 
     Management fee to Sunrise Senior Living, Inc.  17,391      17,391    17,391 
     Rent expense  77,266    16,033  (O) 93,299    93,299 
     General and administrative  17,745  8,679  (3,394)(P) 23,030    23,030 
     Depreciation and amortization  3,588  6,092  (5,193)(Q) 4,487    4,487 
     Loss from early extinguishment of debt    366    366    366 
     Interest expense  1,164  10,558  (8,250)(R) 3,472    3,472 
     Impairment of long lived assets    38    38    38 
      
     
     
     
     
     
     
    Total expenses  583,782  78,648  (804) 661,626    661,626 
      
     
     
     
     
     
     
    Income (loss) from continuing operations before gain on sale of assets, minority interest in income of consolidated entity, equity in income of affiliates and income taxes  (7,567) (3,229) (804) (9,992)   (9,992)
     
    Gain on sale of assets

     

     


     

     

    1,529

     

     


     

     

    1,529

     

     


     

     

    1,529

     
     Minority interest in income of consolidated entity    (57)   (57)   (57)
     Equity in income of affiliates    72    72    72 
      
     
     
     
     
     
     
         1,544    1,544    1,544 
      
     
     
     
     
     
     
    Income (loss) from continuing operations before income taxes  (7,567) (1,685) (804) (8,448)   (8,448)
    Provision for income taxes             
      
     
     
     
     
     
     
    Loss from contiuing operations $(7,567)$(1,685)$(804)$(8,448)$ $(8,448)
      
     
     
     
     
     
     

    Weighted average shares outstanding

     

     

    8,482

     

     

     

     

     

     

     

     

    8,482

     

     

    2,000

     

     

    10,482

     
      
           
     
     
     
    Basic and diluted earnings per share from continuing operations $(0.89)      $(1.00)   $(0.81)
      
           
        
     

    See accompanying notes.



    FIVE STAR QUALITY CARE, INC.

    NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

    (amounts in thousands, except share and per share amounts)

    INTRODUCTION TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

    The unaudited pro forma consolidated balance sheet at December 31, 2001,June 30, 2004, presents the financial position of Five Star Quality Care, Inc., as if its mergerour acquisition of LTA Holdings, Inc. ("LTA"), our sale-lease back transaction of 35 communities with FSQ, Inc., the commencement of its lease of 31 Marriott facilities from Senior Housing itsProperties Trust ("Senior Housing") and the offering of 3,000,000 shares of its common stock and its pending acquisition of five senior living communities had been completed as of December 31, 2001,June 30, 2004, as described in the notes thereto. The unaudited pro forma statementconsolidated statements of operations for the six months ended June 30, 2004 and for the year ended December 31, 2001,2003, present the results of operations of Five Star Quality Care, Inc. as if these transactionsour acquisition of LTA, the related sale-leaseback transaction of 35 communities with Senior Housing and its spin-off from Senior Housingthe offering had been completed as of January 1, 2001,the beginning of the periods presented, as described in the notes thereto.

    These unaudited pro forma consolidated financial statements do not represent our financial condition or results of operations for any future date or period. Actual future results may be materially different from pro forma results. Differences could arise from many factors, including, but not limited to those related to our operationsset forth under "Risk factors" and "Warning concerning forward looking statements" such as, a separate public company, competition in our business, the impact of changes to rates under Medicare and Medicaid reimbursement programs, our ability to successfully attract residents to our facilities, our ability to control operating expenses and our capital structure the timing of our success or failure in closing the pending acquisition, this offering and other changes. These unaudited pro forma consolidated financial statements should be read in connectionconjunction with our auditedconsolidated financial statements and the related Management'smanagement's discussion and analysis of financial condition and results of operations included elsewhere in this prospectus. In connection with these unaudited pro forma financial statements, you should read the financial statements of the 31 Marriott facilities, as owned and operated by Crestline, which are also included in this prospectus and are entitled CSL Group, Inc. and Subsidiaries as Partitioned For Sale to SNH/CSL Properties Trust and the financial statements of ILM II Senior Living, Inc. and ILM II Lease Corporation, the owner and operator, respectively, of the five communities we intend to acquire.


    F-3


    Five Star Quality Care, Inc.


    UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
    At December 31, 2001
    (amounts in thousands, except per share amounts)

     
      
      
     Adjustments

      
      
      
     
     Historical

     FSQ
    Merger

     Lease of 31
    Marriott
    Facilities

     This
    Offering

     Pro Forma

     Pending
    Acquisition

     Pro Forma


     
      
     (A)

     (B)

     (C)

      
     (D)

      
    Assets               
    Current assets               
    Cash and cash equivalents $24,943 $— $5,665 $23,378 $53,986 $(46,000)$7,986
    Accounts receivable, net 36,436  6,537   42,973  42,973
    Prepaid expenses and other 3,750 97    3,847  3,847
      
     
     
     
     
     
     
    Total current assets 65,129 97 12,202  23,378 100,806 (46,000)54,806
    Fixed assets, net 2,914 955    3,869 46,000 49,869
      
     
     
     
     
     
     
    Total assets $68,043 $1,052 $12,202 $23,378 $104,675 $— $104,675
      
     
     
     
     
     
     

    Liabilities and Shareholders' Equity

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     
    Current liabilities               
    Accounts payable and accrued expenses $7,141 $414 $— $ $7,555 $— $7,555
    Accrued compensation 5,288 549    5,837  5,837
    Accrued real estate taxes 1,485     1,485  1,485
    Due to affilates, net 2,232 1,043    3,275  3,275
    Other liabilities 1,664     1,664  1,664
      
     
     
     
     
     
     
    Total current liabilities 17,810 2,006    19,816  19,816
    Long term liabilities   12,202   12,202  12,202

    Shareholders' equity

     

    50,233

     

    (954

    )


     

     

    23,378

     

    72,657

     


     

    72,657
      
     
     
     
     
     
     
    Total liabilities and shareholders' equity $68,043 $1,052 $12,202 $23,378 $104,675 $— $104,675
      
     
     
     
     
     
     

    See accompanying notes.


    F-4

    Five Star Quality Care, Inc.


    UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

    Forfor the year ended December 31, 20012003 (audited) and the six months ended June 30, 2004 (unaudited), the audited consolidated financial statements of LTA for the year ended December 31, 2003 and the unaudited consolidated financial statements of LTA for the six months ended June 30, 2004, all of which are included elsewhere in this prospectus.

    (amounts in thousands, except per share amounts)

     
      
      
     Lease of 31 Marriott Facilities

      
      
     Pending Acquisition

      
     
     
      
     Spin-Off
    and FSQ Merger
    Adjustments

      
      
      
     
     
      
     This
    Offering

      
      
     
     
     Historical

     Historical

     Adjustments

     Pro Forma

     Historical

     Adjustments

     Pro Forma

     

     
     
      
      
     (J)

      
     (P)

      
     (Q)

      
      
     
    Revenues $229,235 $— $277,499 $— $— $506,734 $14,217 $— $520,951 

    Expenses

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     
    Property level operating costs and expenses 211,850  185,042   396,892 8,505  405,397 
    Depreciation and amortization 1,274 (868)(E)24,155 (24,155)(K) 406 313 722(R)1,441 
    General and administrative 15,627 (3,298)(F)20,115 (307)(L) 32,137 1,462 (1,377)(S)32,222 
    Rent  7,000(G) 63,000(M) 70,000 4,579 (4,579)(T)70,000 
    FF&E Rent    7,354(N) 7,354   7,354 
    Interest, net (43)43(H)19,335 (19,335)(O)     
      
     
     
     
     
     
     
     
     
     
    Total expenses 228,708 2,877 248,647 26,557  506,789 14,859 (5,234)516,414 
      
     
     
     
     
     
     
     
     
     
    Income (loss) before income taxes 527 (2,877)28,852 (26,557) (55)(642)5,234 4,537 
    Provision for income taxes  (823)(U)10,098(U)(9,295)(U) (20)(U)(225)(U)1,832(U)1,587(U)
      
     
     
     
     
     
     
     
     
     
    Net income (loss) $527 $(2,054)$18,754 $(17,262)$— $(35)$(417)$3,402 $2,950 
      
     
     
     
     
     
     
     
     
     
    Weighted average shares outstanding 4,374 250(I)    3,000 7,624     7,624 
    Earnings per share $0.12         $.00     $0.39 

    See accompanying notes.


    F-5


    Five Star Quality Care, Inc.


    NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
    (amounts in thousands, except share and per share amounts)

    Pro Forma Consolidated Balance Sheet Adjustments

    A.
    On January 2, 2002,Represents the historical consolidated balance sheet of LTA as of June 30, 2004.

    B.
    Under the terms of an agreement with Senior Housing, Senior Housing will loan us $116,000, which we acquired FSQ, Inc. by merger. The consideration we paid for FSQ was 250,000 shares which are valued at $7.50 per share, orwill use to fund a total of $1,875, which price is based upon the averageportion of the high and lowpurchase price of our shares on the dayfor LTA. Our agreement with Senior Housing also requires us to enter into a sale-leaseback transaction whereby we will sell to Senior Housing 35 of the merger.
    Number of shares issued in the FSQ, Inc. merger250,000
    Multiplied by the average of the highLTA, we and low price of our stock on the day of the merger$7.50

    Value of consideration paid$1,875
    Add: FSQ, Inc. liabilities2,006
    Less: fair value of acquired assets of FSQ, Inc.(1,052)

    Total charge$2,829

    B.
    On January 11, 2002, our lease of 31 Marriott facilities from Senior Housing commenced. In connectionhave agreed to enter into a sale-leaseback transaction with Senior Housing whereby Senior Housing will purchase from us 35 of the communities that we will acquire from LTA. The negotiated purchase price of this lease, we acquired receivables duesale-leaseback transaction is $165,000, which represents the fair market value of the 35 communities. Senior Housing will fund the acquisition of the 35 properties from Marriott as managerus by assuming the existing debt of these facilities$96,100 on certain of the 35 communities and other current assetspay the remaining $68,900 of $6,537, and we assumed long term operating liabilities of $12,202, consisting primarily of refundable resident deposits for future services.the purchase price in cash. The net amount paid to us was:adjustment reflects this sale-leaseback transaction.


    Long term liabilities assumed$12,202
    Receivables acquired(6,537)

    Net cash received from Senior Housing$5,665

    C.
    Represents our proposed issuance of 3 million common shares as follows:

    Gross proceeds from proposed issuance of 3,000,000 common shares at an assumed public offering price of $8.29 per share$24,870
    Underwriters' discount and other offering costs, estimated1,492

    Net proceeds$23,378

    D.
    Represents our cash purchase of fixed assets in the pending acquisition, calculated as follows:

    Contract purchase price$45,500
    Estimated closing costs500

    Total$46,000


    F-6

    Pro Forma Statement of Operations

    E.
    As described in Note B, we intend to use the net proceeds from our sale-leaseback transaction with Senior Housing to repay in its entirety the interim financing that Senior Housing will extend to us in connection with the closing of the LTA acquisition. The adjustment reflects this loan repayment to Senior Housing.

    F.
    Prior to our closing of the LTA acquisition, LTA will have renegotiated a lease with Health Care Properties Investors, Inc., or HCPI, for four properties. As of June 30, 2004, this lease was structured as a capital lease, but as part of the spin off from Senior Housing, we transferred substantially all of our real and personal property to Senior Housing, and then leasedrenegotiation, this amended lease will be structured so that property, and certain ancillary property was transferred by Senior Housing to us. Thisit will be an operating lease under generally accepted accounting principles. The adjustment represents the elimination of historical depreciation expense from the real and personal property transferred by us to Senior Housing net of the depreciation expense from thecapitalized real estate transferred to us,lease and the additionassociated short and long term capital lease obligation.

    G.
    Represents our issuance of depreciation expense related to fixed assets acquired by us2 million common shares in the FSQ, Inc. merger, calculatedthis offering as follows:

    Elimination of historical depreciation expense on assets transferred from us, net of depreciation expense on real estate transferred to us$(1,096)
    Addition of FSQ, Inc. depreciation228

    Total adjustment$(868)

    Gross proceeds from the issuance of 2,000,000 common shares at an assumed public offering price of $7.10 per share $14,200
    Underwriters' discount and other offering costs, estimated  1,065
      
    Net proceeds $13,135
      

    Pro Forma Consolidated Statement of Operations for the six months ended June 30, 2004 Adjustments

    F.H.
    Represents the historical consolidated statement of operations of LTA for the six months ended June 30, 2004.

    I.
    Our lease with Senior Housing for the 35 properties subject to the sale-leaseback transaction will require us to make minimum rent payments of $14,850 per year, or $7,425 for the six month period. In addition to minimum rent under this lease, beginning in 2006 we will be required to pay percentage rent payments equal to four percent (4%) of net resident revenues at all of the leased communities in excess of net resident revenues at such communities during 2005. Adjustment also includes rental expense in connection with our stabilization of facilities' operations which we assumed from former tenants of Senior Housing, we incurred certain costs which are not expected to recur. Also, as required by REIT tax rules applicable to Senior Housing and us during 2001, we engaged FSQ, Inc. to manage our facilities, and FSQ, Inc. purchased certain services from Reit Management. Since our acquisition of FSQ, Inc. we manage our facilities directly and have entered a shared services agreement with Reit Management to purchase the services previously provided by Reit Management to FSQ, Inc.HCPI lease for four properties (See Note F). The net adjustment to our general and administrative costs is intended to reflect these charges and is calculated as follows:

    Elimination of costs related to Senior Housing's repossession of Mariner and Integrated facilities and our stabilization of operations which are not expected to recur(1)   $(4,167)
    Elimination of management fees paid to FSQ, Inc. during 2001   (11,460)
    Addition of FSQ, Inc. expenses   10,954 
    Shared service fee:     
    Pro forma revenues $229,235 1,375 
    Contract rate 0.6%1,375 
        
     
    Total adjustment   $(3,298)
        
     
    Elimination of seller's general and administrative expenses   $(1,920)
    Shared services fee:      
     Pro forma revenues 39,465    
     Contract rate 0.6% 237 
      
     
     
    Total adjustment   $(1,683)
        
     
    G.K.
    Represents the elimination of historical depreciation and amortization expense related to LTA. This amount is offset by depreciation that we will incur as a result of the eight communities that we will acquire which are not subject to the sale-leaseback transaction with Senior Housing. The adjustment is calculated as follows:

    Elimination of historical amounts $(2,935)
    Our depreciation of the cost of the acquired buildings (estimated to be $26,921) using a 40 year life  337 
    Our depreciation of the cost of the acquired furniture and other fixed assets (estimated to be $1,584) using a seven year life  113 
      
     
    Total adjustment $(2,485)
      
     
    L.
    Represents elimination of interest on debt assumed by Senior Housing in the sale-leaseback transaction. The adjustment is calculated as follows:

    Elimination of historical amounts $(5,095)
    Our interest expense on $31,190 of debt at a blended rate of 7.4%  1,154 
      
     
    Total adjustment $(3,941)
      
     

    M.
    Represents our issuance of 2 million common shares in this offering.

    Pro Forma Consolidated Statement of Operations for the year ended December 31, 2003 Adjustments

    N.
    Represents historical consolidated statement of operations of LTA for the year ended December 31, 2003.

    O.
    Our lease with Senior Housing for 56 facilities requiresthe 35 properties subject to the sale-leaseback transaction will require us to make minimum rent payments of $7 million$14,850 per year to Senior Housing. In addition to minimum rent under this lease, beginning in 20042006 we mustwill be required to pay percentage rent payments equal to threefour percent (3%(4%) of net patientresident revenues at eachall of the leased facilitycommunities in excess of net patientresident revenues at such facilitycommunities during 2003.

    H.
    Represents elimination of interest, net on mortgage debts2005. Adjustment also includes rental expense in connection with the HCPI lease for four properties (See Note F). The identified employees and related compensating cash balances on properties transferredthe lease with the corporate office will be terminated by LTA prior to Senior Housing, which debts Senior Housing assumedour acquisition. The adjustment is calculated as part of the spin-off.follows:


    Rental expense to Senior Housing $14,850
    Rental expense to HCPI  1,183
      
    Total adjustment $16,033
      
    I.
    Represents shares issued as consideration in the FSQ, Inc. merger.

    J.P.
    Represents the 2001 historical operating revenue and facility operating expenses for the 31 Marriott facilities which we began to lease on January 11, 2002. The 31 Marriott facilities' results are accounted for on the basiselimination of 13 four-week periods per fiscal year. Amounts presented as 2001 and related adjustments represent the period from December 30, 2000, through December 28,

    F-7

    our shared services agreement with Senior Housing. The adjustment is calculated as follows:
    Elimination of seller's general and administrative expenses   $(3,846)
    Shared services fee:      
     Pro forma revenues 75,365    
     Contract rate 0.6% 452 
      
     
     
    Total adjustment   $(3,394)
        
     
    K.Q.
    Represents the elimination of historical depreciation and amortization expense related to LTA. That amount is offset by depreciation that we will incur as a result of the 31 Marriott facilities. These facilities were acquiredeight communities that we will acquire which will not be subject to the sale-leaseback transaction with Senior Housing. The adjustment is calculated as follows:

    Elimination of historical amounts $(6,092)
    Our depreciation of the cost of the acquired buildings (estimated to be $26,921) using a 40 year life  673 
    Our depreciation of the cost of the acquired furniture and other fixed assets (estimated to be $1,584) using a seven year life  226 
      
     
    Total adjustment $(5,193)
      
     

    R.
    Represents elimination of interest on debt assumed by Senior Housing and leased to us. Accordingly, depreciation and amortization expense will be incurred by Senior Housing.

    L.
    Representsin the elimination of historical expenses incurred by the former owner of the 31 Marriott facilities, and the addition to our shared services agreement fee applicable to these operations:sale-leaseback transaction. The adjustment is calculated as follows:

    Elimination of corporate expenses of seller$(1,972)
    Shared services fee:
    Pro forma revenues$277,499
    Contract rate0.6
    %
    Total adjustment$(307
    )
    Elimination of historical amounts $(10,558)
    Our interest expense on $31,190 debt at a blended rate of 7.4%  2,308 
      
     
    Total adjustment $(8,250)
      
     
    M.
    Our lease for the 31 Marriott facilities requires minimum rent payments of $63 million per annum. In addition to minimum rent under this lease, beginning in 2003 we must make percentage rent payments to Senior Housing in an amount equal to five percent (5%) of net patient revenues at each leased facility in excess of net patient revenues at such facility during 2002.

    N.
    Represents deposits made into reserves for capital improvements in accordance with the management agreements for the 31 Marriott facilities and which, under our lease with Senior Housing, will be paid to Senior Housing as additional rent.

    O.
    Represents the elimination of historical interest expense. Incident to its acquisition of the 31 Marriott facilities, Senior Housing prepaid or assumed this debt and the obligation for this expense.

    P.S.
    Represents our issuance of 3,000,0002 million common shares in this offering.


    FIVE STAR QUALITY CARE, INC.

    Q.
    Represents historicalCONSOLIDATED BALANCE SHEETS

    (dollars in thousands, except share amounts)

     
     June 30, 2004
     December 31, 2003
     
     
     (unaudited)

      
     
    ASSETS       
    Current assets:       
     Cash and cash equivalents $28,879 $17,611 
     Accounts receivable, net of allowance of $4,828 and $4,305 at June 30, 2004 and December 31, 2003, respectively  32,590  30,581 
     Due from Senior Housing Properties Trust    544 
     Prepaid expenses  3,476  4,305 
     Other current assets  3,449  3,022 
      
     
     
    Total current assets  68,394  56,063 

    Property and equipment, net

     

     

    40,526

     

     

    55,484

     
    Restricted cash, insurance arrangements  8,430  8,430 
    Restricted cash, other  21,334  18,964 
    Mortgage notes receivable  6,035  6,143 
    Other long term assets  1,218  2,286 
      
     
     
      $145,937 $147,370 
      
     
     

    LIABILITIES AND SHAREHOLDERS' EQUITY

     

     

     

     

     

     

     
    Current liabilities:       
     Accounts payable $10,885 $9,866 
     Accrued expenses  15,640  14,118 
     Accrued compensation and benefits  8,926  8,936 
     Due to Senior Housing Properties Trust  6,846  6,605 
     Due to Sunrise Senior Living Services, Inc.    6,134 
     Mortgage note payable  48  54 
     Secured revolving credit facility    4,000 
     Accrued real estate taxes  4,825  5,142 
     Continuing care contracts  2,271  2,221 
     Other current liabilities  1,700  1,069 
      
     
     
    Total current liabilities  51,141  58,145 

    Long term liabilities:

     

     

     

     

     

     

     
     Mortgage note payable  4,959  6,381 
     Continuing care contracts  10,392  10,164 
     Other long term liabilities  13,512  8,253 
      
     
     
    Total long term liabilities  28,863  24,798 

    Commitments and contingencies

     

     

     

     

     

     

     

    Shareholders' equity:

     

     

     

     

     

     

     
    Preferred stock, par value $0.01: 1,000,000 shares authorized, none issued     
    Common stock, par value $0.01: 10,000,000 shares authorized, 8,534,634 and 8,513,634 shares issued and outstanding at June 30, 2004 and December 31, 2003, respectively  85  85 
    Additional paid-in capital  86,301  86,244 
    Accumulated deficit  (20,453) (21,902)
      
     
     
      Total shareholders' equity  65,933  64,427 
      
     
     
      $145,937 $147,370 
      
     
     

    See accompanying notes.



    FIVE STAR QUALITY CARE, INC.

    CONSOLIDATED STATEMENTS OF OPERATIONS

    (dollars in thousands, except per share amounts)

    (unaudited)

     
     Three months ended June 30,
     Six months ended June 30,
     
     
     2004
     2003
     2004
     2003
     
    Revenues:             
     Net revenues from residents and patients $150,497 $140,448 $298,362 $282,004 
     Pharmacy revenue  2,851    5,019   
     Interest and other income  206  112  1,664  228 
      
     
     
     
     
    Total revenues  153,554  140,560  305,045  282,232 
      
     
     
     
     

    Expenses:

     

     

     

     

     

     

     

     

     

     

     

     

     
     Wages and benefits  79,872  77,951  161,302  154,278 
     Other operating expenses  41,823  35,549  79,928  74,552 
     Management fee to Sunrise Senior Living Services, Inc.  4,557  4,232  9,191  8,519 
     Rent to Senior Housing Properties Trust  20,455  18,979  40,582  37,971 
     General and administrative  4,817  4,049  9,935  8,393 
     Depreciation and amortization  865  920  1,839  1,739 
     Interest expense  98  307  245  593 
      
     
     
     
     
    Total expenses  152,487  141,987  303,022  286,045 
      
     
     
     
     

    Income (loss) from continuing operations before income taxes

     

     

    1,067

     

     

    (1,427

    )

     

    2,023

     

     

    (3,813

    )
    Provision for income taxes         
      
     
     
     
     

    Income (loss) from continuing operations

     

     

    1,067

     

     

    (1,427

    )

     

    2,023

     

     

    (3,813

    )

    Loss from discontinued operations

     

     

    (124

    )

     

    (650

    )

     

    (574

    )

     

    (699

    )
      
     
     
     
     

    Net income (loss)

     

    $

    943

     

    $

    (2,077

    )

    $

    1,449

     

    $

    (4,512

    )
      
     
     
     
     

    Weighted average shares outstanding

     

     

    8,526

     

     

    8,456

     

     

    8,520

     

     

    8,454

     
      
     
     
     
     

    Basic and diluted income (loss) per share from:

     

     

     

     

     

     

     

     

     

     

     

     

     
     Continuing operations $0.13 $(0.17)$0.24 $(0.45)
     Discontinued operations  (0.02) (0.08) (0.07) (0.08)
      
     
     
     
     

    Net income (loss) per share

     

    $

    0.11

     

    $

    (0.25

    )

    $

    0.17

     

    $

    (0.53

    )
      
     
     
     
     

    See accompanying notes.



    FIVE STAR QUALITY CARE, INC.

    CONSOLIDATED STATEMENTS OF CASH FLOWS

    (dollars in thousands)

    (unaudited)

     
     Six months ended June 30,
     
     
     2004
     2003
     
    Cash flows from operating activities:       
     Net income (loss) $1,449 $(4,512)
     Adjustments to reconcile net income (loss) to cash provided by operating activities:       
      Depreciation and amortization  1,839  1,739 
      Loss from discontinued operations  574  699 
      Provision for bad debt expense  1,791  (383)
      Changes in assets and liabilities:       
       Accounts receivable  (3,800) 3,284 
       Prepaid expenses and other current assets  1,474  416 
       Accounts payable and accrued expenses  2,542  7,830 
       Accrued compensation and benefits  (10) (323)
       Due to/from Sunrise Senior Living Services, Inc.  (6,134)  
       Due from Senior Housing Properties Trust  785  5,844 
       Other current and long term liabilities  5,851  (2,463)
      
     
     
      Cash provided by operating activities  6,361  12,131 
      
     
     

    Net cash used in discontinued operations

     

     

    (574

    )

     

    (699

    )
      
     
     

    Cash flows from investing activities:

     

     

     

     

     

     

     
     Deposits into restricted cash accounts  (6,331) (12,056)
     Withdrawals from restricted cash for purchases of furniture, fixture and equipment  3,961   
     Proceeds from real estate sales  26,830   
     Change in assets held for sale  766   
     Furniture, fixtures and equipment purchases  (14,316) (6,683)
      
     
     
      Cash provided by (used in) investing activities  10,910  (18,739)
      
     
     

    Cash flows from financing activities:

     

     

     

     

     

     

     
     Repayments of borrowings on revolving credit facility  (19,500) (12,000)
     Proceeds from borrowings on revolving credit facility  15,500  13,500 
     Proceeds from mortgage note payable  5,007    
     Repayments of mortgage note payable  (6,436)  
      
     
     
      Cash (used in) provided by financing activities  (5,429) 1,500 
      
     
     

    Change in cash and cash equivalents

     

     

    11,268

     

     

    (5,807

    )
    Cash and cash equivalents at beginning of period  17,611  10,270 
      
     
     
    Cash and cash equivalents at end of period $28,879 $4,463 
      
     
     

    Supplemental cash flow information:

     

     

     

     

     

     

     
     Cash paid for interest $222 $838 

    Non-cash investing and financing activities:

     

     

     

     

     

     

     
     Issuance of common stock  7  6 
     Capital contribution    5,593 

    See accompanying notes.



    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    (dollars in thousands, except per share amounts)

    (unaudited)

    Note 1. Basis of Presentation and Organization

            The accompanying condensed consolidated financial statements of Five Star Quality Care, Inc. and all of our subsidiaries have been prepared without audit. Certain information and footnote disclosures required by generally accepted accounting principles for complete financial statements have been condensed or omitted. We believe the disclosures made are adequate to make the information presented not misleading. However, the accompanying financial statements should be read in conjunction with the financial statements and notes contained in our Annual Report on Form 10-K for the year ended December 31, 2003. In the opinion of our management, all adjustments, which include only normal recurring adjustments considered necessary for a fair presentation, have been included. All intercompany transactions and balances between us and our subsidiaries have been eliminated. Our operating revenues and facility operating expensesresults for interim periods are not necessarily indicative of the five facilitiesresults that may be expected for the full year. Reclassifications have been made to the prior year's financial statements to conform to the current year's presentation.

            At June 30, 2004, our business included 101 communities containing 13,967 living units, including 47 primarily independent and assisted living communities containing 8,994 living units, and 54 nursing homes containing 4,973 living units. Our business also includes an institutional pharmacy that services 17 communities (five operated by us) with 1,620 residents.

            During the first quarter of 2004, we closed one assisted living community that was managed by Sunrise Senior Living Services, Inc., or SLS, a wholly owned subsidiary of Sunrise Senior Living, Inc., or Sunrise (see Note 6.)

    Note 2. Income Taxes

            We have a short operating history and have only recently generated taxable income. Consequently, we have fully reserved the value of our net deferred tax assets arising from tax loss carryforwards due to the uncertainty of their future realization.

    Note 3. Per Common Share Amounts

            Net income (loss) per share for the periods ended June 30, 2004 and 2003 is computed using the weighted average number of shares outstanding during the periods. We have no common share equivalents, instruments convertible into common shares or other dilutive instruments.

    Note 4. Accounts Related to Management Agreements with SLS

            Under the terms of the management agreements for our 30 communities managed for us by SLS we provide SLS with working capital. The working capital, which consists primarily of cash and cash equivalents, inventories, trade accounts receivable and accounts payable, is controlled and maintained by SLS on our behalf. Accordingly, we include the individual components of working capital for the SLS managed communities in our consolidated balance sheet.

            Restricted cash, other as of June 30, 2004, includes $5,268 escrowed for future capital expenditures, as required by the management agreements with SLS and $8,607 escrowed cash related to resident security deposits for certain SLS managed communities.



            At some of our communities that are managed by SLS, residents can enter into continuing care contracts. These contracts require residents to make advance payments, some of which are refundable and are carried as liabilities until they are refunded and some of which are not refundable and are carried as liabilities until they are amortized into revenues during the periods we expect to acquire. Amounts presented areprovide the service.

    Note 5. Indebtedness

            We have a $12,500 revolving credit facility that is secured by some of our accounts receivable. The amount which we may borrow is subject to limitations based upon qualifying collateral. The interest rate on borrowings, which was 4.85% as of June 30, 2004, is LIBOR plus a premium. The facility is available for acquisitions, working capital and general business purposes until October 24, 2005, its maturity date. In certain circumstances, and subject to available collateral and lender approvals, the maximum amounts that we may draw under this credit agreement may be increased to $25,000. As of June 30, 2004 and August 11, 2004, no amounts were outstanding under the facility. Interest expense related to this facility was $18 and $54 for the seller'sthree months ended June 30, 2004 and 2003, respectively. Interest expense related to this facility was $132 and $75 for the six months ended June 30, 2004 and 2003, respectively.

            A property acquired by one of our subsidiaries in October 2002 was encumbered by two mortgage notes secured by first and second deeds of trust. In December 2003, we prepaid the first mortgage note and on March 1, 2004, we prepaid the second mortgage note for $6,436.

            On April 19, 2004, we purchased from Senior Housing Properties Trust, or Senior Housing, a property that was previously leased to us by Senior Housing. We funded this purchase with proceeds we received from a new Department of Housing and Urban Development, or HUD, insured mortgage in the amount of $5,015 and cash on hand. The interest rate on this mortgage is 5.6% and the mortgage matures in April 2039. The mortgage requires monthly principal and interest payments of $27. Interest expense related to this mortgage was $46 for the three and six months ended June 30, 2004.

    Note 6. Discontinued Operations

            During 2003, we ceased operating one nursing home that we leased from Senior Housing. In August 2003, we sold an assisted living community and we received $3,500, consisting of $350 of cash and a $3,150 six-year mortgage note at 8% interest. We deferred the $1,100 gain on the sale and we expect to recognize the gain as income over the life of the note in proportion to note principal payments that we receive. In December 2003, we sold five assisted living communities and we received $3,550, consisting of $440 of cash and a $3,110 fifteen year mortgage note at 9% interest. We deferred the $1,200 gain on the sale and we expect to recognize the gain as income when the buyer demonstrates it has the ability to pay the mortgage note. These deferred gains are included in other long term liabilities on our consolidated balance sheet.

            During the first quarter of 2004, we ceased operations at one assisted living community managed for us by SLS that we lease from Senior Housing. We and Senior Housing are exploring other uses for that property as well as its potential sale.



            As of June 30, 2004, we have disposed of substantially all of our assets and settled all liabilities related to these closed communities. We have reclassified the statement of operations for all periods presented to show the results of operations of these communities as discontinued. Below is a summary of the operating results of these discontinued operations included in the financial statements for the three and six months ended NovemberJune 30, 2001.

    R.
    Represents elimination2004 and 2003:

     
     Three months ended June 30,
     Six months ended June 30,
     
     
     2004
     2003
     2004
     2003
     
    Revenues $ $2,080 $282 $4,379 
    Expenses  124  2,730  856  5,078 
      
     
     
     
     
    Net loss $(124)$(650)$(574)$(699)
      
     
     
     
     

    Note 7. Commitments and Contingencies

            Connecticut Strike Costs.    During 2001, we incurred costs to hire temporary staff and to provide security services for residents and temporary employees during a Connecticut labor strike. At the time of historical depreciationthis strike, the Governor of Connecticut and the Connecticut Department of Social Services agreed to adjust Medicaid rates to compensate for a portion of these increased costs. During the second quarter of 2004 we received $666, which represents substantially all amounts due from the Connecticut Department of Social Services related to this matter.

            Receivables from Integrated Health Services, Inc. and the United States Department of Health and Human Services.    During 2000, we assumed the operations of 40 nursing homes from Integrated Health Services, Inc. and certain related entities, collectively, IHS, a company then in bankruptcy, pursuant to a court approved settlement agreement. Because of complex legal and governmental processes necessary to transfer nursing home licenses and Medicare and Medicaid payments, arrangements were agreed upon for IHS to continue to receive payments from Medicare and Medicaid third party payors for services provided at the nursing homes following our assumption of operations, including an agreement among us, IHS and the Secretary of the United States Department of Health and Human Services, or HHS. These arrangements were approved by the bankruptcy court and generally honored by IHS with respect to approximately $42,000 received by IHS for our account. We initially believed IHS had received an additional $2,000 that was due to us. When IHS refused to pay this amount we commenced suit against IHS in the bankruptcy court in August 2002. Following the filing of the suit, settlement discussions were started. In December 2002, IHS paid approximately $700 of the receivable balance. IHS has asserted that it is only obligated to deliver funds it received from third-party payors, including HHS, and that HHS has withheld payments that are due to us. In March 2003, we commenced suit against IHS, HHS and the State of Colorado Department of Healthcare Policy and Financing concerning the remaining receivable balance. Shortly after we commenced this litigation, settlement was reached with the State of Colorado providing us a payment of approximately $400. In December 2003, the court granted a motion to dismiss HHS, but took no action on IHS's motion to dismiss. In January 2004, we appealed the courts decision to dismiss HHS. On February 24, 2004, the court denied in all material respects IHS's motion to dismiss. We intend to pursue these claims, but we cannot predict the outcome of this litigation.



            SLS Management Agreements.    During 2002, about the time Marriott International Inc., or Marriott, decided to sell Marriott Senior Living Services, Inc., or MSLS, to Sunrise, we and Senior Housing became involved in litigation with Marriott and MSLS. On January 7, 2004, we and Senior Housing settled the pending litigation with Marriott and MSLS. Under the terms of the settlement we and Senior Housing, and Marriott and MSLS, agreed to dismiss all claims and counterclaims asserted in the litigation. Also under the terms of the settlement, Marriott paid to us and Senior Housing $1,250 each. The settlement was a compromise of the parties' disputes entered into to avoid the expense and inconvenience of litigation and neither us or Senior Housing, nor Marriott or MSLS, has admitted any liability, violation of law or wrongdoing in connection with the additionmatters in the litigation. We believe the settlement resolves all of our depreciation expense basedlitigation with Marriott. This settlement does not affect our or Senior Housing's rights vis-à-vis SLS or Sunrise which arise by reason of events after Sunrise purchased MSLS. This settlement is included in other income for the six months ended June 30, 2004.

    Note 8. Related Party Transactions

            On April 19, 2004, we purchased one property from Senior Housing for its appraised value of $5,900 that was previously leased by Senior Housing to us. The sale of a second property is expected to occur later in 2004 for $4,600, its appraised value, but remains contingent upon our obtaining HUD insured financing for its purchase.

            In 2003, Senior Housing evicted a nursing home tenant that had defaulted on its obligations to Senior Housing. Until May 2004, we managed this nursing home for Senior Housing's account. Effective on May 1, 2004, we agreed with Senior Housing to add this nursing home to one of our multi-property leases with Senior Housing and to increase the anticipated purchase price plus estimated closing costs totaling $46,000:


    Elimination of historical depreciation expense on five communities to be acquired$(313)
    Addition of depreciation expense based on anticipated purchase price plus estimated closing costs1,035

    Total adjustment$722


    annual rent by $180. All other lease terms remained unchanged.

    F-8

    S.
    Represents the elimination of historically incurred general and administrative costs        One of the sellerproperties we lease from Senior Housing was subject to a ground lease with an unaffiliated third party. We have been responsible for paying the ground rent of $307 per year. On June 3, 2004, Senior Housing exercised an option to purchase this land for $3,600 and acquired the landlord's rights and obligations under the ground lease. We now pay the ground lease rent to Senior Housing.

            During 2004, pursuant to the terms of our leases with Senior Housing, we sold, at cost, $4,318 of improvements made to properties leased to Senior Housing, and the annual rent payable to Senior Housing was increased by 10% of the fiveamounts Senior Housing paid, or $432.

    Note 9. Subsequent Events

            On August 9, 2004, we entered into an agreement to acquire an institutional pharmacy located in Nebraska that services 24 communities to be acquired net of our additional costs under our shared services agreement calculated as follows:

    with approximately 1,450 beds for approximately $3,000.


    Elimination of seller's general and administrative expenses   $(1,462)
    Shared services fee:     
     Pro forma revenues 14,217   
     Contract rate 0.6%85 
      
     
    Total adjustment   $(1,377)
        
     
    T.
    Represents the elimination of historically incurred rental expense. These five communities will be owned by us without a lease obligation.

    U.
    The pro forma tax provision is based on a blended federal and state income tax rate of 35%.

    F-9


    REPORT OF INDEPENDENT AUDITORSReport of Independent Registered Public Accounting Firm

    To the Directors and Shareholders of
    Five Star Quality Care, Inc.

    We have audited the accompanying consolidated balance sheetssheet of Five Star Quality Care, Inc., as of December 31, 20012003 and 2000,2002, and the related consolidated statements of operations, shareholders' equity and cash flows for each of the yearthree years in the period ended December 31, 2001 and the period April 27, 2000 (inception) through December 31, 2000.2003. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.

    We conducted our audits in accordance with auditingthe standards generally accepted inof the United States.Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

    In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of Five Star Quality Care, Inc. at December 31, 20012003 and 2000,2002, and the consolidated results of its operations and its cash flows for each of the yearthree years in the period ended December 31, 2001 and the period April 27, 2000 (inception) through December 31, 20002003, in conformity with accounting principlesU.S. generally accepted in the United States.accounting principles.

    Boston, Massachusetts
    February 22, 2002


    F-10



    Five Star Quality Care, Inc.FIVE STAR QUALITY CARE, INC.


    CONSOLIDATED BALANCE SHEETS

    (amountsdollars in thousands, except share and per share amounts
    )data)



     December 31,


     
     December 31,
     


     2001

     2000

     
     2003
     2002
     

     
    Assets     
    ASSETSASSETS     
    Current assets:Current assets:     Current assets:     
    Cash and cash equivalents $24,943 $— Cash and cash equivalents $21,236 $10,270 
    Accounts receivable, net of allowance of $3,787 at December 31, 2001 36,436  Accounts receivable, net of allowance of $4,305 and $3,902 at December 31, 2003 and 2002, respectively 30,581 33,877 
    Prepaid expenses and other current assets 3,750  Due from Senior Housing Properties Trust 544 62 
     
     
     Prepaid expenses 4,305 1,626 
    Total current assets 65,129  Other current assets 3,022 2,474 
    Net investment in facilities' operations  29,046 
     
     
     
    Total current assets 59,688 48,309 
    Property and equipment, netProperty and equipment, net 2,914 25,742 
    Property and equipment, net

     

    55,484

     

    70,329

     
    Restricted cash, insurance arrangementsRestricted cash, insurance arrangements 8,431 3,800 
    Restricted cash, otherRestricted cash, other 15,338 9,511 
    Mortgage notes receivableMortgage notes receivable 6,143  
    Other long term assetsOther long term assets 2,286 1,248 
     
     
       
     
     
     $68,043 $54,788   $147,370 $133,197 
     
     
       
     
     
    Liabilities and Shareholders' Equity     

    LIABILITIES AND SHAREHOLDERS' EQUITY

    LIABILITIES AND SHAREHOLDERS' EQUITY

     

     

     

     

     
    Current liabilities:Current liabilities:     Current liabilities:     
    Accounts payable and accrued expenses $7,141 $— Accounts payable and accrued expenses $23,984 $19,425 
    Accrued compensation and benefits 5,288  Accrued compensation and benefits 8,936 5,812 
    Due to affiliates, net 2,232  Due to Senior Housing Properties Trust 6,605  
    Accrued real estate taxes 1,485  Due to Sunrise Senior Living Services, Inc. 6,134  
    Note payable  100 Mortgage note payable 54 141 
    Other current liabilities 1,664  Secured revolving credit facility 4,000  
     
     
     Accrued real estate taxes 5,142 2,404 
     Total current liabilities 17,810 100 Other current liabilities 3,290 6,663 
    Commitments and contingencies     
     
     
     
    Total current liabilitiesTotal current liabilities 58,145 34,445 

    Long term liabilities:

    Long term liabilities:

     

     

     

     

     
    Mortgage note payable 6,381 15,982 
    Continuing care contracts 10,164 10,681 
    Other long term liabilities 8,253 7,042 
     
     
     
    Total long term liabilitiesTotal long term liabilities 24,798 33,705 
     
     
     

    Commitments and contingencies:

    Commitments and contingencies:

     

     

     

     

     
    Shareholders' equity:Shareholders' equity:     
    Shareholders' equity:

     

     

     

     

     
    Preferred stock, par value $0.01: 1,000,000 shares authorized, none issuedPreferred stock, par value $0.01: 1,000,000 shares authorized, none issued   
    Common stock, par value $0.01: 10,000,000 shares authorized, 8,513,634 and 8,452,634 shares issued and outstanding at December 31, 2003 and 2002, respectivelyCommon stock, par value $0.01: 10,000,000 shares authorized, 8,513,634 and 8,452,634 shares issued and outstanding at December 31, 2003 and 2002, respectively 85 84 
    Additional paid-in capitalAdditional paid-in capital 86,244 78,926 
    Accumulated deficitAccumulated deficit (21,902) (13,963)
    Preferred stock, par value $0.01: 1,000,000 shares authorized, none issued     
     
     
    Common stock, par value $0.01: 10,000,000 shares authorized, 4,374,334 shares issued and outstanding as of December 31, 2001 and 3,000 shares authorized, 1,000 shares issued and outstanding, as of December 31, 2000 44   Total shareholders' equity 64,427 65,047 
    Additional paid-in-capital 50,978 56,004   
     
     
    Accumulated deficit (789)(1,316)  $147,370 $133,197 
     
     
       
     
     
     Total shareholders' equity 50,233 54,688 
     
     
     
     $68,043 $54,788 
     
     
     

    SeeThe accompanying notes.notes are an integral part of these financial statements.



    F-11



    Five Star Quality Care, Inc.FIVE STAR QUALITY CARE, INC.


    CONSOLIDATED STATEMENTS OF OPERATIONS

    (amountsdollars in thousands, except per share amounts)data)

     
     Year Ended
    December 31,
    2001

     Period
    April 27, 2000
    (Inception)
    through
    December 31,
    2000

     

     
    Revenues:     
     Net patient revenues $229,235 $— 
     Income from facilities' operations  2,520 
      
     
     
    Total revenues 229,235 2,520 
    Expenses:     
     Wages and benefits 138,883  
     Other operating expenses 72,967  
     General and administrative 15,627 3,519 
     Depreciation 1,274 317 
      
     
     
    Total expenses 228,751 3,836 
      
     
     
    Operating income (loss) 484 (1,316)
    Interest income, net 43  
      
     
     
    Net income (loss) before income taxes 527 (1,316)
    Provision for income taxes   
      
     
     
    Net income (loss) $527 $(1,316)
      
     
     
    Weighted average shares outstanding 4,374 4,374 
      
     
     
    Earnings (loss) per share $0.12 $(0.30)
      
     
     
     
     2003
     2002
     2001
     
    Revenues:          
     Net revenues from residents $575,986 $519,106 $219,742 
     Interest and other income  229  297  92 
      
     
     
     
    Total revenues  576,215  519,403  219,834 

    Expenses:

     

     

     

     

     

     

     

     

     

     
     Wages and benefits  315,615  274,248  153,438 
     Other operating expenses  151,013  143,053  48,009 
     Management fee to Sunrise Senior Living Services, Inc.  17,391  16,643   
     Rent to Senior Housing Properties Trust  77,266  75,210   
     General and administrative  17,745  15,415  15,593 
     Depreciation and amortization  3,588  1,794  1,321 
     Interest expense  1,164  198   
     Impairment of assets    150   
     Restructuring costs    122   
     Spin off and merger expense, non recurring    2,829   
      
     
     
     
    Total expenses  583,782  529,662  218,361 
      
     
     
     

    (Loss) income from continuing operations

     

     

    (7,567

    )

     

    (10,259

    )

     

    1,473

     

    Loss from discontinued operations

     

     

    (372

    )

     

    (2,915

    )

     

    (946

    )
      
     
     
     

    Net (loss) income

     

    $

    (7,939

    )

    $

    (13,174

    )

    $

    527

     
      
     
     
     

    Weighted average shares outstanding

     

     

    8,482

     

     

    7,556

     

     

    4,374

     
      
     
     
     

    Basic and diluted (loss) income per share from:

     

     

     

     

     

     

     

     

     

     
     Continuing operations $(0.89)$(1.36)$0.34 
     Discontinued operations  (0.05) (0.38) (0.22)
      
     
     
     
    Net (loss) income per share $(0.94)$(1.74)$0.12 
      
     
     
     

    SeeThe accompanying notes.notes are an integral part of these financial statements.



    F-12



    Five Star Quality Care, Inc.FIVE STAR QUALITY CARE, INC.


    CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
    For the year ended December 31, 2001 and the period April 27, 2000 (Inception) through
    December 31, 2000
    (amountsdollars in thousands, except share amounts)data)


     Number of
    Shares

     Common
    Stock

     Additional
    Paid-in
    Capital

     Accumulated
    Deficit

     Total

     

     
    Balance at April 27, 2000 1,000 $— $1 $— $1 
    Contribution from Senior Housing, net   56,003  56,003 
    Net loss    (1,316)(1,316)
     
     
     
     
     
      Number of Shares
     Common Stock
     Additional
    Paid-in
    Capital

     Accumulated
    Deficit

     Total
     
    Balance at December 31, 2000 1,000  56,004 (1,316)54,688  1,000 $ $56,004 $(1,316)$54,688 
    Issuance of shares, pursuant to spin-off 4,373,334 44 189  233 
    Distribution to Senior Housing, net   (5,215) (5,215)

    Issuance of stock, pursuant to spin-off

     

    4,373,334

     

    44

     

    189

     


     

    233

     
    Distribution to Senior Housing Properties Trust, net   (5,215)  (5,215)
    Net income    527 527     527 527 
     
     
     
     
     
      
     
     
     
     
     
    Balance at December 31, 2001 4,374,334 $44 $50,978 $(789)$50,233 
     

    4,374,334

     

    44

     

    50,978

     

    (789

    )

     

    50,233

     

    Issuance of stock, pursuant to merger of FSQ, Inc.

     

    250,000

     

    2

     

    1,873

     


     

    1,875

     
    Issuance of stock, pursuant to equity offering 3,823,300 38 26,039  26,077 
    Stock grants 5,000  36  36 
    Net loss    (13,174) (13,174)
     
     
     
     
     
      
     
     
     
     
     

    Balance at December 31, 2002

     

    8,452,634

     

    84

     

    78,926

     

    (13,963

    )

     

    65,047

     

    Stock grants

     

    61,000

     

    1

     

    103

     


     

    104

     
    Capital contributions at lease inception   7,215  7,215 
    Net loss    (7,939) (7,939)
     
     
     
     
     
     

    Balance at December 31, 2003

     

    8,513,634

     

    $

    85

     

    $

    86,244

     

    $

    (21,902

    )

    $

    64,427

     
     
     
     
     
     
     

    SeeThe accompanying notes.notes are an integral part of these financial statements.



    F-13



    Five Star Quality Care, Inc.FIVE STAR QUALITY CARE, INC.


    CONSOLIDATED STATEMENTS OF CASH FLOWS

    (amountsdollars in thousands)

     
     Year
    Ended
    December 31,
    2001

     Period
    April 27, 2000
    (inception)
    through
    December 31,
    2000

     

     
    Cash flows from operating activities:     
     Net income (loss) $527 $(1,316)
     Adjustments to reconcile net income (loss) to cash used in operating activities:     
      Depreciation 1,274 317 
      Amortization 47  
      Provision for bad debt 1,587  
      Income from facilities' operations  (2,520)
      Changes in assets and liabilities:     
       Accounts receivable 9,571  
       Prepaid expenses and other current assets (2,685) 
       Accounts payable and accrued expenses (4,905) 
       Accrued compensation and benefits (492) 
       Due to affiliates, net 2,232  
       Other current liabilities (8,316) 
      
     
     
      Cash used in operating activities (1,160)(3,519)
      
     
     
    Cash flows from investing activities:     
     Real estate acquisitions  (2,300)
     Investment in facilities' operations  (38,530)
     Equipment purchases (2,176) 
      
     
     
      Cash used in investing activities (2,176)(40,830)
      
     
     
    Cash flows from financing activities:     
     Payment of deferred financing costs (1,016) 
     Proceeds from note payable  100 
     Proceeds from mortgage payable 9,100  
     Proceeds from issuance of common stock 233 1 
     Owners contribution, net 12,783 44,248 
      
     
     
     Cash provided by financing activities 21,100 44,349 
      
     
     
    Increase in cash and cash equivalents 17,764  
    Cash and cash equivalents at beginning of period   
    Cash and cash equivalents at facilities' operations, beginning of period 7,179  
      
     
     
    Cash and cash equivalents at end of period $24,943 $— 
      
     
     
    Non-cash investing and financing activities:     
     Contribution of real estate and related property from Senior Housing $(2,232)$(23,759)
     Distribution of real estate and other assets to Senior Housing 29,330  
     Liabilities assumed by facilities' operations  12,004 
     Assumption of mortgage payable by Senior Housing (9,100) 
     
     For the year ended December 31,
     
     
     2003
     2002
     2001
     
    Cash flows from operating activities:          
     Net (loss) income $(7,939)$(13,174)$527 
     Adjustments to reconcile net (loss) income to cash provided by (used in) operating activities:          
      Depreciation and amortization  3,588  1,794  1,321 
      Spin off and merger expense    2,829   
      Impairment of assets    150   
      Loss from discontinued operations  372  2,915  867 
      Provision for bad debt expense  403  (1,916) 1,587 
      Changes in assets and liabilities:          
       Accounts receivable  3,674  12,310  9,571 
       Prepaid expenses and other current assets  (9,583) 778  (2,685)
       Accounts payable and accrued expenses  2,592  6,802  (4,905)
       Accrued compensation and benefits  3,124  524  (492)
       Due to Senior Housing Properties Trust  6,667  (3,480) 2,232 
       Due to Sunrise Senior Living Services, Inc.  6,134     
       Other current liabilities  10,132  441  (8,316)
      
     
     
     
      Cash provided by (used in) operating activities  19,164  9,973  (293)
      
     
     
     

    Cash flows from investing activities:

     

     

     

     

     

     

     

     

     

     
     Transfer of working capital by lease    10,722   
     Payments on mortgage note receivable  35     
     Deposits into restricted cash accounts  (10,458) (7,445)  
     Acquisition of pharmacy, net of cash acquired  (1,800)    
     Acquisition of insurance company, net of cash acquired  (1,310)    
     Real estate purchases    (44,927)  
     Real estate sales  16,331     
     Furniture, fixtures and equipment sales  10,754     
     Furniture, fixtures and equipment purchases  (15,812) (6,954) (2,176)
      
     
     
     
      Cash used in investing activities  (2,260) (48,604) (2,176)
      
     
     
     

    Cash flows from financing activities:

     

     

     

     

     

     

     

     

     

     
     Proceeds from borrowings on revolving credit facility  55,500     
     Repayments of borrowings on revolving credit facility  (51,500)    
     Proceeds from issuance of common stock, net    26,113  233 
     Owners contribution, net      12,783 
     Payment of deferred financing costs    (1,055) (1,016)
     Repayments of mortgage payable  (9,687)   9,100 
      
     
     
     
      Cash (used in) provided by financing activities  (5,687) 25,058  21,100 
      
     
     
     

    Net cash used in discontinued operations

     

     

    (251

    )

     

    (1,100

    )

     

    (867

    )
      
     
     
     

    Change in cash and cash equivalents

     

     

    10,966

     

     

    (14,673

    )

     

    17,764

     
    Cash and cash equivalents at beginning of year  10,270  24,943  7,179 
      
     
     
     
    Cash and cash equivalents at end of year $21,236 $10,270 $24,943 
      
     
     
     

     
     For the year ended December 31,
     
     
     2003
     2002
     2001
     

    SUPPLEMENTAL CASH FLOW INFORMATION:

     

     

     

     

     

     

     

     

     

     
     Cash paid for interest $1,381 $145 $ 

    Non-cash investing and financing activities:

     

     

     

     

     

     

     

     

     

     
     Notes exchanged in sale of properties  (6,261)    
     Capital contributions at lease inception  7,215     
     Issuance of common stock  104     
     Contribution of real estate and related property from Senior Housing Properties Trust      (2,232)
     Acquisition of assets by merger  (2,220) (1,052)  
     Assumption of liabilities by merger  (890) 2,006   
     Assumption of mortgage    15,775   
     Issuance of common stock for merger    1,875   
     Assumption of assets by lease    (12,061)  
     Assumption of liabilities by lease    22,783   
     Distribution of real estate and other assets to Senior Housing Properties Trust      29,330 
     Assumption of mortgage payable by Senior Housing Properties Trust      (9,100)

    SeeThe accompanying notes.notes are an integral part of these financial statements.



    F-14



    Five Star Quality Care, Inc.FIVE STAR QUALITY CARE, INC.


    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
    December 31, 2001
    (amountsdollars in thousands, except per share amounts)data)

    1. Organization and Business

    Five Star Quality Care, Inc. (the "Company") was        We were organized on April 27, 2000, as a wholly owned subsidiary of Senior Housing Properties Trust, ("or Senior Housing"). The Company was formed underHousing. We were incorporated in Delaware law in 2000 and reincorporated underin Maryland law on September 20,17, 2001. Effective July 1, 2000, the Companywe assumed the operations of healthcare facilitiescommunities from two former bankrupt tenants of Senior Housing.

    On December 31, 2001, Senior Housing distributed 4,342all of the Company'sour common shares to its shareholders, (the "Spin-Off"). Additionally,or the Company sold 32 common shares to Senior Housing and HRPT Properties Trust ("HRPT").Spin-Off. Concurrent with the Spin-Off, the Companywe entered into a lease for 56 nursing home communities and a transaction agreement with Senior Housing for 56 healthcare facilities. The Company also entered into a transaction agreementand others to govern theour initial capitalization and other events related to the Spin-Off. Pursuant to the transaction agreement, the Company'sSenior Housing provided our initial capitalization of $50,000 was provided by Senior Housing.$50,000. In connection with the Spin-Off, the Company (i)we (1) transferred title to seven properties and other assets with a net book value at December 31, 2001 of $29,330 to Senior Housing, (ii)(2) conveyed a mortgage obligation of $9,100 at December 31, 2001 to Senior Housing and (iii)(3) obtained title to two properties with a net book value of $2,232 at December 31, 2001 from Senior Housing.

            On January 2, 2002, as required by the transaction agreement, we acquired FSQ, Inc., or FSQ, in order to acquire the personnel, systems and assets necessary to manage the healthcare communities that we lease from Senior Housing. On January 11, 2002, as required by the transaction agreement, we entered into a lease with Senior Housing for 31 independent and assisted living communities formerly managed by Marriott Senior Living Services, Inc., or MSLS, a subsidiary of Marriott International, Inc., or Marriott, and now managed by Sunrise Senior Living Services, Inc., or SLS, a subsidiary of Sunrise Senior Living, Inc., or Sunrise. Pursuant to the transaction agreement, we received the working capital assets and liabilities associated with this leasehold as part of our initial capitalization. During 2003, information became available to us which resulted in $7,215 of additional paid in capital. This amount was the result of our having received more working capital assets and having assumed fewer liabilities than we had previously recorded. On April 1, 2002, we purchased and began to operate five additional independent and assisted living communities. On October 25, 2002, we sold one community purchased on April 1, 2002 to Senior Housing and entered into a lease with Senior Housing for that community and eight other independent and assisted living communities. On that same day, we also purchased and began operating seven additional independent and assisted living communities.

            On May 1, 2003, we leased three additional communities from Senior Housing. On September 15, 2003, we acquired an institutional pharmacy located in Wisconsin. On September 30, 2003, we sold one community purchased on April 1, 2002 to Senior Housing and entered into a lease with Senior Housing for that community. On December 8, 2003, we acquired Affiliates Insurers, Limited, or Affiliates, from Reit Management and Research LLC, or RMR. Affiliates reinsures a portion of our workers compensation insurance. Also in 2003, we closed one nursing home and sold six communities that were purchased on October 25, 2002.

            At December 31, 2003, our business included 101 communities containing 14,035 living units, including 48 primarily independent and assisted living communities containing 7,790 living units and 53 nursing homes containing 6,255 living units as well as one institutional pharmacy that services 10 nursing homes.

            We experienced losses in 2003 and 2002. We believe that a combination of some or all of our efforts to increase revenues, contain or reduce costs, our ability to borrow on our revolving credit



    facility, our ability to sell to Senior Housing capital improvements made to communities leased from Senior Housing and the possibility of sales or financings of our owned communities will be sufficient for us to meet our working capital needs, operating expenses, rent payments to Senior Housing, debt service and capital expenditures in the normal course of our business for the foreseeable future.

    2. Summary of Significant Accounting Policies

    Basis of presentation.Presentation.    The accompanying consolidated financial statements include theour accounts and those of the Company and all of itsour subsidiaries. All intercompany transactions have been eliminated.

    The Company was        We were owned by Senior Housing until December 31, 2001 and 2001 transactions are presented on Senior Housing's historical basis. Prior to December 31,During 2001, substantially all of the incomecash we received from the facilities'communities' operations received by the Company was deposited in and commingled with Senior Housing's general funds, and Senior Housing provided funds for working capital and other cash required by the Company. Generalrequirements. Our general and administrative expenses in 2001 are comprised of costs incurred by Senior Housing and charged to the Companyus primarily based on a specific identification basis, which, in the opinion of management, is reasonable. It is not practicable to estimate additional costs that we would have been incurred by the Company as a separate entity.entity during 2001.

            Under the terms of our management agreements with SLS we have provided SLS with working capital to be used in the operation of the communities. The facilities operations commencedcomponents of the working capital, primarily cash and cash equivalents, inventories, trade accounts receivable and accounts payable, are controlled by SLS on our behalf, but we retain the Company on July 1, 2000 were initially subject to completionrisks and rewards associated with the underlying assets and liabilities. Accordingly, the components of statethis working capital (including cash and Federal regulatory processes, which were substantially completed oncash equivalents of $13,167 and $2,655 at December 31, 2000. As a result, for the period July 1, 2000 through December 31, 2000, the facilities were accounted for using the equity method. Net income from2003 and 2002) are included in our consolidated balance sheet.

            Estimates and assumptions.    Preparation of these operations for the period prior to December 31, 2000, is reported as income from facilities' operationsfinancial statements in conformity with accounting principles generally accepted in the Consolidated Statements of OperationsUnites States requires us to make estimates and assumptions that may affect the capital investedamounts reported in these operations as of December 31, 2000, is included in net investment in facilities' operations on the Consolidated Balance Sheets.financial statements and related notes. The actual results could differ from our estimates.

    Cash and cash equivalents.    Highly liquidCash and cash equivalents, consisting of investments with original maturities of three months or less at the date of purchase, are consideredcarried at cost plus accrued interest, which approximates market.

            Restricted cash, insurance arrangements.    Restricted cash, insurance arrangements, is cash that we deposited as security for letters of credit which secure obligations arising from our professional liability insurance program.

            Restricted cash, other.    Restricted cash, other as of December 31, 2003, includes the following amounts that we are required to escrow: (1) $518 required by certain healthcare regulatory agencies, (2) $5,000 for future capital expenditures, as required by our lease with Senior Housing and our management agreements with SLS, (3) $339 for real estate taxes and capital expenditures as required by a mortgage, (4) $9,168 for resident security deposits for certain SLS managed communities and (5) $313 for other business reasons. Restricted cash as of December 31, 2002, includes the following amounts that we are required to escrow: (1) $518 required by certain healthcare regulatory agencies,



    (2) $1,150 for future capital expenditures, as required by our lease with Senior Housing and our management agreements with SLS, (3) $419 for real estate taxes and capital expenditures as required by mortgages, (4) $7,361 for resident security deposits for certain SLS managed communities and (5) $63 for other business reasons.

            Accounts receivable and allowance.    We record accounts receivable at their estimated net realizable value. In the case of receivables generated from residents, we estimate allowances for uncollectible amounts based upon factors which include, but are not limited to, the age of the receivable and the terms of the agreements with residents or their third party payors. In the case of other receivables, such as those due from various governments or other entities with which we have transacted business, we estimate allowances based upon factors which include, but are not limited to, the agreements with such payors, their stated intent to pay, their financial capacity to pay and other factors which may include litigation. Accounts receivable allowances are estimates. We periodically review and revise these estimates based on new information; such revisions may be material.

            During 2003, 2002 and 2001, we increased our allowance for doubtful accounts by $2,456, $4,387 and $3,283, respectively, and wrote off accounts receivable of $2,053, $4,502 and $1,696, respectively.

            Included in accounts receivable as of December 31, 2003 and 2002 are amounts due from the Federal Government Medicare program of $4,174 and $11,026, respectively, and amounts due from various state Medicaid programs of $12,368 and $14,985, respectively.

            Deferred finance costs.    We capitalize issuance costs related to borrowings and amortize the deferred cost over the terms of the respective loans. The unamortized balance of deferred finance costs was $503 and $828 at December 31, 2003 and 2002, respectively. Accumulated amortization related to deferred finance costs was $326 and $51 at December 31, 2003 and 2002, respectively. At December 31, 2003, the weighted average amortization period remaining is approximately two years. The amortization expense to be cash equivalents.incurred over the next two years as of December 31, 2003 is $276 in 2004 and $227 in 2005.

    Property and equipment.    Fixed assets are stated at cost. Depreciation of property and equipment is expensed on a straight-line basis over the estimated useful lives of up to 40 years for buildings and improvements and up to 12 years for personal property.


    F-15


    Impairment of long lived assets.    Impairment losses are recognized when indicators of impairment are present and the undiscounted cash flow estimated to be generated by the Company's investments is less than the carrying amount of such investments. The amount of impairment loss, if any, is determined by comparing the carrying amount of the Company's investment to its estimated fair value.

    Income taxes.    Prior to December 31, 2001,the Spin-Off, substantially all of the Company'sour taxable income was included in the taxable income of Senior Housing for federal income tax purposes. Senior Housing qualifiesqualified as a real estate investment trust, ("REIT")or REIT, under the Internal Revenue Code of 1986, as amended, ("IRC"), and, prior to December 31, 2001, the Company waswe were a subsidiary of Senior Housing. A portionAfter the Spin-Off, we became a separate taxable corporation and are responsible for our own tax liabilities and filings.

            We account for income taxes in accordance with SFAS No. 109, " Accounting for Income Taxes", or SFAS 109. SFAS No. 109 prescribes an asset and liability approach that requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the financial statement carrying amounts and the tax bases of assets and liabilities. Because we have a short operating history as a separate company during which we have generated no taxable income, we have fully reserved the value of the Company's income generatednet deferred tax asset (see note 5).

            Property and equipment.    We expense depreciation on real estate properties on a straight-line basis over estimated useful lives of up to 40 years for buildings, up to 15 years for building improvements and up to seven years for personal property. We regularly evaluate whether events or changes in circumstances have occurred that could indicate an impairment in the value of long-lived assets. If



    there is an indication that the carrying value of an asset is not recoverable, we estimate the projected undiscounted cash flows from the asset to determine if an impairment loss should be recognized. We determine the amount of impairment loss by subsidiaries is subjectcomparing the historical carrying value of the asset to federal income taxes. These subsidiaries generated tax lossesits estimated fair value. We determine estimated fair value through an evaluation of recent financial performance and projected discounted cash flows of properties using standard industry valuation techniques. In addition to consideration of impairment upon events or changes in both 2001circumstances as described above, we regularly evaluate the remaining lives of our long-lived assets. If we change estimated lives, we allocate the carrying value of affected assets over the revised remaining lives. During 2002, we wrote off certain impaired assets with a carrying value of $772.

            Self insurance.    We self insure up to certain retained limits for workers compensation, professional liability, and, 2000.as of August 2002, employee health insurance. Claims in excess of these retained limits are insured by third party insurance providers up to contractual limits, over which we are self insured. We accrue the estimated cost of self insured amounts based on projected settlements for pending claims, known incidents which we expect may result in claims, estimates of incurred but not yet reported claims and incidents and expected changes in premiums for insurance provided by third party insurers whose policies provide for retroactive adjustments. We periodically adjust these estimates based upon our claims experience, recommendations from our professional consultants, changes in market conditions and other factors; such adjustments may be material.

    Use        Continuing care contracts.    At some of estimates.    Preparationour communities that are managed by SLS, residents can enter into continuing care contracts. These contracts require residents to make advance payments some of which are refundable and are carried as liabilities until they are refunded and some of which are not refundable and are carried as liabilities until they are amortized into revenues during the periods we expect to provide the service. Portions of these financial statementspayments are included in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that may affect the amounts reported in these financial statements. Actual results could differ from these estimates.restricted cash on our balance sheet.

            Restructuring costs.    During 2002, we reduced the number of our regional offices and had staff reductions in our home office. As a result, we incurred restructuring costs of $122 for severance payments to terminated employees, all of which was paid in 2002.

    Per common share amounts.    EarningsWe computed loss per share has beenfor the years ended December 31, 2003 and 2002, using the weighted average number of shares outstanding during the year. We presented earnings per share for the year ended December 31, 2001, as if the shares outstanding at December 31, 2001, were outstanding as of April 27, 2000. The Company hasJanuary 1, 2001. We have no common share equivalents, instruments convertible into common shares or other dilutive instruments.

    Revenues.        Revenue recognition.    The Company'sOur revenues are derived primarily from providing healthcare services to residents. Approximately 76%residents at communities we own or lease. We accrue revenues when services are provided and revenues are earned. Some of our services are provided with the expectation of payment from governments or other third party payors; related revenues are reported at their estimated net realizable amounts at the time the services are provided. We derived approximately 39%, 39% and 78% of 2003, 2002 and 2001 net resident revenues, was derivedrespectively, from payments under Federal and state medical assistance programs. The Company accrues for revenues when services are provided at standard charges adjusted to amounts estimated to be receivedRevenues under governmentalsome of these programs and other third-party contractual arrangements. Revenues are reported at their estimated net realizable amounts and are subject to audit and retroactive adjustment.



            Medicare revenues totaled $86,100, $68,400 and $35,400 during 2003, 2002 and 2001, respectively. Medicaid revenues totaled $148,600, $142,600 and $127,900 during 2003, 2002 and 2001, respectively. Some of the states in which we operate are contemplating plans to reduce Medicaid funding. We cannot estimate the magnitude of potential Medicaid and future Medicare rate reductions but it may be material. Medicaid and Medicare rates reductions, if they occur, may have a negative impact on our revenues and may increase our losses.

            New Accounting Pronouncements.    In April 2002, the FASB issued SFAS No. 145 "Rescission of FASB Statements No. 44 and 64, Amendment of FASB Statement No. 13, and Technical Corrections", or FAS 145. The provisions of this standard eliminate the requirement that a gain or loss from the extinguishment of debt be classified as a extraordinary item, unless it can be considered unusual in nature and infrequent in occurrence.

            In July 2002, the FASB issued SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal Activities", or FAS 146. FAS 146 reconsiders all of the prior guidance regarding restructuring charges, employee termination benefits and other costs to exit an activity. FAS 146 applies to costs associated with (a) certain termination benefits (commonly identified as one-time termination benefits), (b) costs to terminate a contract that is not a capital lease, and (c) other associated costs including costs to consolidate communities or relocate employees.

            We adopted FAS 145 and FAS 146 on January 1, 2003 and such adoptions did not have an impact on our financial position or our results of operations.

            Reclassifications.    Reclassifications have been made to the prior years' financial statements to conform to the current year's presentation.

    3. Property and Equipment

            Property and equipment, as of December 31, 2003 and 2002, consist of:

     
     2003
     2002
     
    Land $3,542 $4,947 
    Buildings and improvements  42,328  57,468 
    Furniture, fixtures and equipment  13,476  9,663 
      
     
     
       59,346  72,078 
    Accumulated depreciation  (3,862) (1,749)
      
     
     
      $55,484 $70,329 
      
     
     

    4. Line of Credit

            On October 24, 2002, one of our subsidiaries entered into a revolving credit facility agreement. The interest rate on borrowings on this facility is LIBOR plus a spread. The maximum amount available under this facility is $12,500, and is subject to limitations based upon qualifying collateral. The facility is available for acquisitions, working capital and general business purposes. The facility is secured by accounts receivable (totaling $19,100, net of allowances of $1,000, as of December 31, 2003)



    generated at some of our communities and contains covenants such as maintenance of collateral, maintenance of lockbox accounts designed to provide the lenders with access to the collateral consolidated minimum net worth and certain other financial ratios. Accounts receivable which secure the facility are transferred by our subsidiary operators to a wholly owned finance subsidiary of ours. In certain circumstances subject to lender and collateral availability, the maximum borrowings under this facility may be increased to $25,000. The facility terminates on October 24, 2005. As of December 31, 20012003, $4,000 was outstanding under the Company had an allowancefacility. As of March 24, 2004 no amounts were outstanding under this facility. Interest expense related to this facility was $155 for doubtful accounts which totaled $3,787. During 2001, the Company increased its allowance for doubtful accounts by $3,283 and wrote off $1,696 of accounts receivable as uncollectable.

    Amounts due from the Federal government Medicare program were $14,020 atyear ended December 31, 2001. Amounts due from various state Medicaid programs were $17,979 at December 31, 2001. Of these balances approximately $1,800 is expected to be paid to Integrated Health Services Inc. ("IHS") for the Company's account. The Company believes IHS will pay these funds pursuant to its contractual obligation approved by the Bankruptcy Court. However, IHS remains in bankruptcy proceedings and its record keeping and payment processing has not been timely.2003.

    New accounting pronouncements.    In 2001 the Financial Accounting Standards Board issued Statement of Financial Accounting Standards ("SFAS") No. 141 "Business Combinations", SFAS No. 142 "Goodwill and Other Intangible Assets" and SFAS No. 144 "Accounting for the Impairment or Disposal of Long-Lived Assets". The Company will adopt these pronouncements as of January 1, 2002. The Company expects the adoption of these standards will not have a material effect on the Company's financial position or results of operations.

    3.    Net Investment in Facilities' Operations

    The Company assumed operating responsibility for the healthcare facilities effective July 1, 2000, pending final regulatory approvals required in the healthcare industry. Former tenants of Senior


    F-16

    Housing performed these licensed services until January 1, 2001. Because all approvals had not been received by December 31, 2000, net income from these facilities is reflected as income from facilities' operations in the Consolidated Statements of Operations for the period April 27, 2000 (Inception) through December 31, 2000. The capital invested in these operations as of December 31, 2000, is included in net investment in facilities' operations in the Consolidated Balance Sheets.

    Summary financial data for these facilities' operations is as follows:

    December 31,
    2000

     July 1 through
    December 31,
    2000


    Current assets$55,938 Revenues$114,483
    Property and equipment, net2,399 Expenses111,963
     
      
     $58,337 Income from facilities' operations$2,520
     
      
    Current liabilities$29,291   
    Net investment in facilities' operations29,046   
     
       
     $58,337   
     
       

    4.    Property and Equipment

    Property and equipment, at cost, consists of the following as of December 31, 2001 and 2000:

     
    2001

     2000

     

     
    Land$237 $2,949 
    Building and improvements1,999 20,584 
    Furniture, fixtures and equipment885 2,526 
     
     
     
     3,121 26,059 
    Accumulated depreciation(207)(317)
     
     
     
     $2,194 $25,742 
     
     
     

    5. Income Taxes

    Significant components of the Company'sour deferred tax assets and liabilities as of December 31, 2001,2003 and 2000 are:2002, are as follows:

     
    2001

     2000

     

     
    Deferred tax assets (liabilities)    
    Allowance for doubtful accounts$1,325 $65 
    Net operating loss carryforward168 66 
    Property and equipment1,977 (37)
     
     
     
    Net deferred tax assets before valuation allowance3,470 94 
    Valuation allowance(3,470)(94)
     
     
     
    Net deferred tax assets$— $— 
     
     
     
     
     2003
     2002
     
    Deferred tax assets (liabilities) for the income tax effects of:       
     Allowance for doubtful accounts $1,826 $1,671 
     Accrued liabilities  527  600 
     Net operating loss carry forwards  1,706  3,112 
     Tax vs. book depreciation  2,309  (163)
     Continuing care contracts  2,276  2,235 
     Deferred income  323  200 
     Insurance reserve  1,703   
      
     
     
    Net deferred tax asset before valuation allowance  10,670  7,655 
    Valuation allowance  (10,670) (7,655)
      
     
     
    Net deferred tax asset $ $ 
      
     
     

    During 2001 and 2000, some of the Company'sour subsidiaries were taxable entities separate from Senior Housing and generated net operating loss carryforwards for tax purposes. These subsidiary net


    F-17


    operating loss carryforwards totaled $479 and $189$666 at December 31, 20012003 and 2000 respectively,2002 and may be used under certain conditions to reduce our future taxable income. For the year ended December 31, 2003, we estimate that we used net operating loss carry forwards of $3,687, leaving us with net operating loss carry forwards of $3,253 available to reduce future taxable income. Because we have a short operating history as a separate company during which we have generated no taxable income, we have fully reserved the value of the Company. Thesenet deferred tax asset. As a result, we recorded no income tax benefit for the years ended December 31, 2003, 2002 and 2001. Our net operating loss carryforwards will expire beginning in 2015,2020, if unused.



    During 2001        The principal reasons for the difference between our effective tax (benefit) rate and 2000, the Company and certain of its subsidiaries were part of Senior Housing forU.S. federal statutory income tax purposes. These subsidiaries contributed expenses in excess of revenues for tax purposes to Senior Housing during 2001 and 2000. Some(benefit) rate are as follows:

     
     For the years ended December 31,
     
     
     2003
     2002
     2001
     
    Taxes at statutory U.S. federal income tax rate (34.0)%(34.0)%(34.0)%
    State and local income taxes, net of federal tax benefit (4.0)%(4.0)%(4.0)%
    Non deductible spin-off and merger expenses  8.4% 
    Other 31.5%(2.2)% 
      
     
     
     
    Effective tax rate (6.5)%(31.8)%(38)%
      
     
     
     
    Tax valuation allowance 6.5%31.8%38%
      
     
     
     

    6. Mortgages Payable

            One of the temporary differences between such excessproperties acquired by one of our subsidiaries in October 2002 was encumbered by two mortgage notes secured by first and the Company's book income in 2001 and 2000 are expected to reverse in future periods when the Company is a separate consolidated group (i.e., after the Spin-Off). Such temporary differences totaled approximately $1,400 assecond deeds of December 31, 2001, and relate primarily to the allowance for doubtful accounts.

    trust. In connectionaccordance with the Spin-Off, Senior Housing contributed assets to the Company with tax basis in excess of book basis; the tax effect of this temporary difference was approximately $1,900 as of December 31, 2001.

    A full valuation allowance has been recorded in the accompanying financial statements to offset the net deferred tax asset because its future realizability is uncertain.

    The blended statutory federal and state income tax rates applicable to the Company of 35% in 2001 and 2000 was fully offset by the change in valuation allowances for those periods.

    6.    Transactions with Affiliates

    On October 1, 2000, the Company entered into third party management agreements with FSQ, Inc. to manage the operations of its facilities. Messrs. Martin and Portnoy, the Company's Managing Directors, own FSQ, Inc. During 2001 and 2000, management fees paid to FSQ, Inc. by the Company totaled approximately $11,500 and $5,100, respectively. As of December 31, 2001, the Company was owed approximately $1,000 from FSQ, Inc. for amounts advanced by the Company on its behalf. This amount was satisfied as partprepayment provisions of the mergerfirst mortgage, in December 2003, we prepaid the first mortgage note which totaled $9,323. The remaining deed of FSQ, Inc. into the Company which occurredtrust mortgage totaling $6,435 was prepaid on January 2, 2002.

    During 2000, HRPT, an affiliate of Senior Housing, foreclosed on a mortgage with a principal balance outstanding of $2,400 that had been in default. The collateral security for this mortgage was an assisted living facility in the vicinity of a nursing home operated by the Company. In November 2000, a subsidiary of the Company purchased the former collateral from HRPT for $2,300, its appraised value.

    Pursuant to the Spin-Off transaction agreement, Senior Housing agreed to contribute $50,000 of net working capital to the Company on December 31, 2001. Amounts were estimated on December 31, 2001 and the transaction agreement provided that a true up of amounts contributed would be completed subsequent to the year end. The amount owed to Senior Housing by the Company is approximately $3,300 as of December 31, 2001.

    Pursuant to the Spin-Off transaction agreement, the Company entered into a shared service agreement with Reit Management and Research, LLC ("RMR"). Messrs. Martin and Portnoy, the Company's Managing Directors, own RMR. This agreement provides that RMR will perform services for the Company that RMR has historically performed for FSQ, Inc. and that the Company will pay RMR a fee equal to 0.6% of the Company's revenues starting in 2002.


    F-18


    As part of the Spin-Off transaction, and in order that HRPT could make a round lot distribution to its shareholders of one for 100 of Company shares which HRPT received as a shareholder of Senior Housing, HRPT acquired 7 shares of the Company from the Company for $7.26 per share. This purchase price per share was determined as the average trading price of the Company's shares on the date of the Spin-Off as reported by the American Stock Exchange.

    The Company leases its headquarters from an entity owned by Messrs. Martin and Portnoy. The lease expires in 2011 and requires rent of $531 per year, subject to annual increases of $16 per year.March 1, 2004.

    7. Leases

    The Company has        Effective January 1, 2002, we entered into a noncancelable lease with Senior Housing for 56 facilities.communities. The lease is a "triple-net" lease andwhich requires that the Companywe pay for all costs incurred in the operation of the facilities,communities, including the cost of personnel, service to residents, insurance and real estate and personal property taxes. The lease also requires the Companyus to maintain the facilitiescommunities during the lease term and to indemnify Senior Housing for any liability which may arise from its ownership during the lease term. The lease requiresinitially required minimum rent payments to Senior Housing of $7,000 per year. In 2002, we ceased to operate one of these leased communities. Pursuant to the lease terms, that community was sold, the net proceeds were paid to Senior Housing and the annual rent was reduced by 10% of the net sales proceeds or $77. In 2003, we ceased to operate another one of these leased communities. Pursuant to the lease terms, we sold that community and paid net proceeds to Senior Housing, and our annual rent was reduced by 10% of the net sales proceeds or $28. During 2003, we sold $7,477 of improvements on these properties to Senior Housing, pursuant to the lease terms. As a result of this transaction, and in accordance with our leases, our annual minimum rent to Senior Housing increased by 10% of the sales proceeds, or $748. Prior to the lease combination discussed below, we leased 53 properties under this lease.

            On January 11, 2002, we entered into a second noncancelable lease with Senior Housing for 31 retirement communities. These communities are managed by SLS. The lease is a "triple-net" lease which requires us to pay for all costs incurred in the operation of the communities, including insurance and real estate taxes. The lease also requires us to maintain the communities during the lease term and



    to indemnify Senior Housing for any liability which may arise from its ownership during the lease term. The lease initially required minimum rent payments to Senior Housing of $63,000 per year. The lease expires on December 31, 2017, and we have two renewal options totaling an additional 15 years.On October 25, 2002, we and Senior Housing agreed to modify this lease. Prior to this lease modification, the lease required us to make periodic deposits into an escrow account for future capital expenditures at these 31 leased communities. We paid these deposits to Senior Housing as additional rent expense. From the period January 11, 2002 through September 30, 2002, we deposited $5,376 into escrow accounts owned by Senior Housing that was recorded as rent expense. As a result of this modification, effective October 1, 2002, we make deposits into escrow accounts that we own and Senior Housing has a security and remainder interest in these accounts and in all property purchased with funding from these accounts. The amount and use of these escrows are unchanged by this amendment; however, subsequent to September 30, 2002, we do not record rent expense as a result of these deposits. During 2003, we sold $3,194 of improvements on these properties to Senior Housing, pursuant to the lease terms. As a result of this transaction, and in accordance with our leases, our annual minimum rent to Senior Housing increased by 10% of the sales proceeds, or $319. Also in 2003 we paid $355 in percentage rent related to this lease. Taking these transactions into account, our revised annual minimum rent payable to Senior Housing under this lease is $63,674.

            On October 25, 2002, we sold one community to Senior Housing for approximately $12,700, which was the approximate net book value of that community and its estimated fair value at the time of the sale. On the same day, we leased this property along with eight other senior living properties from Senior Housing. The lease is a "triple-net" lease that requires us to pay for all costs incurred in the operation of the communities, including insurance and real estate taxes. The lease also requires us to maintain the communities during the lease term and to indemnify Senior Housing for any liability which may arise from its ownership during the lease term. The lease initially required minimum rent payments to Senior Housing of $6,285 per year and percentage rent starting in 2004. 2005. On May 30, 2003, we leased an additional three properties that are now included as a part of this lease for $650 per year. On September 30, 2003, we sold one additional community to Senior Housing for approximately $12,300, which was its appraised value at the time of the sale and then leased that community from Senior Housing for annual minimum rent of 10% of the sales proceeds or $1,230 per year. During 2003, we sold $732 of improvements on these properties to Senior Housing, pursuant to the lease terms. As a result of this transaction, and in accordance with our leases, annual minimum rent to Senior Housing increased by 10% of the sales proceeds, or $73. Prior to the lease combination discussed below, we leased 13 properties under this lease.


            During 2003, two of our above mentioned three leases with Senior Housing were for 53 nursing homes and for 13 independent and assisted living communities, respectively. On March 1, 2004, these leases were combined into one lease. Simultaneously with this lease combination, the lease terms were changed as follows:

    The future minimum rent required by this leaseour leases with Senior Housing as of March 24, 2004, is as follows:

    2004 $81,964
    2005  81,964
    2006  81,964
    2007  81,964
    2008  81,964
    Thereafter  774,263
      
      $1,184,083
      

    8. Shareholders' Equity

            During 2002, we issued 3,823,300 common shares, in an underwritten public offering, for gross proceeds of approximately $28,522. Proceeds received, net of underwriting commissions and other costs, were $26,077.



            On May 7, 2002, we issued 1,000 common shares to each of our five directors as part of their annual compensation. The shares were valued at $7.10 per share, which was the closing price of our common shares on the American Stock Exchange on the date of issue.

            On May 6, 2003, we issued 1,000 common shares to each of our five directors as part of their annual compensation. The shares were valued at $1.17 per share, which was the closing price of our common shares on the American Stock Exchange on the date of issue.

            On July 15, 2003, we issued 56,000 common shares to our officers and others who provide services to us. The shares were valued at $1.75 per share, which was the average price of our common shares on the American Stock Exchange on the date of issue.

            On January 14, 2004, we issued 1,000 common shares to our new director, Barbara Gilmore, as part of her annual compensation. The shares were valued at $5.49 per share, which was the closing price of our common shares on the American Stock Exchange on the date of issue.

            We initially reserved an aggregate of 650,000 shares of our common shares under the terms of the 2001 Stock Option and Stock Incentive Plan, or the Award Plan. As of December 31, 2001, is2003, we have reserved 583,000 of our common shares under the terms of the Award Plan.

    9. Community Acquisitions

            In January 2002, we entered into a lease with Senior Housing for 31 independent and assisted living communities then managed by MSLS and currently managed by SLS. In connection with this transaction, we acquired the net working capital of the communities of $6,537, received cash of $5,665, and assumed certain long term liabilities totaling $12,202. We allocated the purchase price on the basis of the fair value of assets acquired and liabilities assumed.

            In April 2002, we purchased five senior living communities for $45,500 in cash. We allocated the purchase price to the property and equipment acquired.

            In October 2002, we purchased an additional seven senior living communities for $27,000. We allocated the purchase price to the property and equipment acquired. To finance this purchase, we sold one of our existing communities to Senior Housing for approximately $12,700 and assumed $15,798 of mortgage debt, which had a fair value of $16,210. In connection with this transaction, we leased another eight senior living communities from Senior Housing, which Senior Housing simultaneously acquired.

            We account for each of these acquisitions using the purchase method of accounting. As such, we have included the results of operations of each of the communities acquired in our statement of operations from the date of acquisition. We did not record any goodwill related to any of the acquisitions.



    10. Pro Forma Information (Unaudited)

            Pro forma operating results assuming commencement of operations as of January 1, 2002, of the 53 communities we acquired or leased during 2003 and 2002, and assuming that our sale of 3,823,000 common shares occurred on January 1, 2002, are as follows:

    2002$7,000
    20037,000
    20047,000
    20057,000
    20067,000
    Thereafter84,000
     
     $119,000
     
     
     2003
     2002
     
     
     (unaudited)

     
    Revenues $576,215 $563,193 
    Expenses  583,782  573,688 
      
     
     
    Net (loss) income from continuing operations  (7,567) (10,495)
    Loss from discontinued operations  (372) (2,798)
      
     
     
    Net (loss) income $(7,939)$(13,293)
      
     
     
    Weighted average shares outstanding  8,482  8,447 
      
     
     
    Net (loss) income per share $(0.94)$(1.57)
      
     
     

    8.11. Discontinued Operations

            During 2002, we ceased operations at two leased nursing homes: one community in Phoenix, Arizona, which we leased from Senior Housing; and one community in Campbell, Nebraska, which we leased from that municipality. The Arizona community was closed and subsequently sold by Senior Housing for $770 which caused a $77 reduction in annual minimum rent payable in accordance with the lease terms. The operations of the Nebraska community were assumed by its owner.

            Also in 2002, we decided to sell one additional nursing home located in Connecticut. Until this decision, we were exploring alternative uses for this property, including the possibility of developing age restricted housing at this community. Our decision to abandon these efforts and sell this property resulted in the classification of this community as a discontinued operation in 2002. The shut down of the healthcare operations of this community occurred in 2001 and was accomplished pursuant to an agreement with, and authorization from, the Connecticut Department of Social Services. That agreement provided for certain Medicaid rate adjustments to compensate for shut down losses attributable to Medicaid patients who were residents at the community. Based on the agreement, we recorded a receivable of approximately $1,450 of expected Medicaid rate adjustments for these shut down costs. In November 2002, we received a revised notice from the Connecticut Medicaid authorities that rate adjustments of approximately $512 would be authorized. We wrote off the remainder of this receivable and reported the loss with the loss from discontinued operations for 2002. In addition, during 2002, we recorded an asset impairment charge of $772 related to this community, primarily because of a decline in the value of skilled nursing bed licenses which were held for sale.

            During 2003, we ceased operations at one nursing home which was leased from Senior Housing. The community was closed and subsequently sold by Senior Housing for $345 which caused a $35 reduction in annual minimum rent payable in accordance with the lease terms. In August 2003, we sold an assisted living community and in December 2003, we sold another five assisted living communities. We received $3,500, consisting of $350 of cash and a $3,150 six-year mortgage note at 8% interest, for the assisted living community that was sold in August 2003. We deferred the $1,100 gain on the sale and we expect to recognize the gain as income over the life of the note in proportion to note principal



    payments that we receive. We received $3,550, consisting of $440 of cash and a $3,110 fifteen year mortgage note at 9% interest, for the five assisted living communities that we sold in December 2003. We deferred the $1,200 gain on the sale and we expect to recognize the gain as income when it is demonstrated that the buyer has the ability to pay the mortgage note. These deferred gains are included in other long term liabilities on our consolidated balance sheet.

            As of December 31, 2003, substantially all of our assets and liabilities related to these communities have been disposed of and paid, respectively. The income statements for all periods presented have been reclassified to present the results of operations of these communities as discontinued. Below is a summary of the operating results of these discontinued operations included in the financial statements for years ended December 31, 2003, 2002 and 2001:

     
     2003
     2002
     2001
     
    Revenues $5,033 $5,763 $9,752 
    Expenses  5,405  8,678  10,698 
      
     
     
     
    Net loss $(372)$(2,915)$(946)
      
     
     
     

    12. Transactions With Affiliates

            On December 31, 2001, Senior Housing distributed substantially all of its ownership of our shares to its shareholders. In order to effect the Spin-Off and to govern relations after the Spin-Off, we entered into agreements with Senior Housing, pursuant to which it was agreed that:


            At the time of the Spin-Off, all of the persons serving as our directors were trustees of Senior Housing. Two of our current directors, Messrs. Martin and Portnoy, are current trustees of Senior Housing.

            As of March 24, 2004, we lease 98 senior living communities from Senior Housing for total annual minimum rent of $81,964.

            During 2003, we and Senior Housing were jointly involved in litigation with Marriott and MSLS, the operator of 31 of the senior living communities which we leased from Senior Housing. We and Senior Housing equally shared the costs of this litigation. This litigation was settled in January 2004.

            Since January 1, 2003, we have entered or agreed to enter into several transactions with Senior Housing, including the following:



            We obtained a workers compensation insurance policy for the year beginning June 15, 2003, from a third-party insurer. This third-party insurer ceded a portion of the premiums we paid to a Bermuda based company, Affiliates, which was owned by RMR. Affiliates was organized by RMR to assist us in creating a partial self insurance program on an expedited basis. On December 8, 2003, we acquired Affiliates from RMR for an amount equal to RMR cost of organizing and capitalizing that company, approximately $1,310.

            Our Chief Executive Officer and Chief Financial Officer are also officers and employees of RMR. These officers devote a substantial majority of their business time to our affairs and the remainder to RMR's business which is separate from our business. We believe the compensation we pay to these officers reasonably reflects their division of business time; however, periodically, these individuals may divide their business time differently than they do currently and their compensation from us may become disproportionate to this division.

            RMR provides investment, management and administrative services to us under a shared services agreement which is subject to renewal annually. RMR is compensated at an annual rate equal to 0.6% of our total revenues. Fees earned by RMR for services to us during 2003 were approximately $3,400. The fact that RMR has responsibilities to other entities, including our landlord, Senior Housing, could create conflicts; and in the event of such conflicts between Senior Housing and us, the shared services agreement allows RMR to act on behalf of Senior Housing rather than on our behalf. RMR is owned by Messrs. Martin and Portnoy who are our managing directors. Messrs. Martin and Portnoy each have material interests in the transactions between us and RMR described above. All transactions between us and RMR are approved by our independent directors. Our independent directors have approved the renewal of the shared services agreement for its current term through December 31, 2004.

            Messrs. Martin and Portnoy own the building in which our headquarters is located. Our lease for space was originally executed by FSQ, Inc. This lease expires in 2011. During 2003, we paid rent under this lease of $569,000.

            Until March 31, 1997, Mr. Portnoy was a partner of Sullivan & Worcester LLP, our counsel and counsel to Senior Housing, RMR and affiliates of each of the foregoing, and he received payments from that firm during 2003 in respect of his retirement.


    13. Employee Benefit Plan

    During 2001, the Companywe established an employee savings plan under the provisions of the Internal Revenue Code section 401(k). All employees are eligible to participate in the plan and are entitled, upon termination or retirement, to receive their portion of the plan assets. The Company doesWe do not contribute to this plan, but doesdo pay certain expenses of the plan. The Company's planPlan expenses were $23, $24 and $30 for the yearyears ended December 31, 2001.2003, 2002 and 2001, respectively.

    9.14. Fair Value of Financial Instruments

    The Company's        Our financial instruments are limited to cash and cash equivalents, accounts receivablesreceivable, accounts payable, continuing care contracts, mortgage notes receivable and payables.mortgage notes payable. The fair value of these financial instruments was not materially different from their carrying values at December 31, 20012003 and 2000.2002. Our estimates of fair values were based on current market prices and discounted cash flow analysis.

    10.15. Commitments and Contingencies

            Connecticut Strike Costs.    During 2001, we incurred costs to hire temporary staff and to provide security services for residents and temporary employees during a Connecticut labor strike. At the time of this strike, the Governor of Connecticut and the Connecticut Department of Social Services agreed to adjust Medicaid rates to compensate for a portion of these increased costs. Litigation was brought by the striking union against the Governor and Commissioner of the Department of Social Services, and, on September 13, 2002, the United States District Court for Connecticut issued a declaratory ruling that Medicaid subsidies other than those to reimburse costs incurred to protect the health and safety of residents are violations of federal labor law. The Connecticut Department of Social Services continues to review and process our claims for these adjustments, which total approximately $1,500 as of December 31, 2003, which is net of payments received of $350. In conjunction with certain Medicaid rate adjustmentsthe event that the Company obtainedConnecticut Department of Social Services determines not to make payments or seeks reimbursement of payments previously made, and our defenses and claims are not fully successful, the uncollected amounts, net of applicable reserves will be recorded as a loss in future periods. We intend to pursue these claims.

            Receivables from United States Department of Health and Human Services.    During 2000, we assumed the operations of 40 nursing homes from Integrated Health Services, Inc. and certain related entities, or together, IHS, a company then in bankruptcy, pursuant to a court approved settlement agreement. Because of complex legal and governmental processes necessary to transfer nursing home licenses and Medicare and Medicaid payments, arrangements were agreed upon for IHS to continue to receive payments from such third party payors for services provided at the nursing homes following our assumption of operations, including an agreement among us, IHS and the Secretary of the United States Department of Health and Human Services, or HHS. These arrangements were approved by the bankruptcy court and generally honored by IHS with respect to approximately $42,000 received by IHS for our account. We initially believed IHS had received an additional $2,000 which was due to us. When IHS refused to pay this amount we commenced suit against IHS in the bankruptcy court in August 2002. Following the filing of the suit, settlement discussions were started. In December 2002, IHS paid approximately $700 of the receivable balance. IHS has asserted that it is only obligated to deliver funds it received from third-party payors, including HHS, and that HHS has withheld payments which are due to us. In March 2003, we commenced suit against IHS, HHS and the State of Connecticut,Colorado



    Department of Healthcare Policy and Financing concerning the Company is obligatedremaining receivable balance. Shortly after filing, settlement was reached with the State of Colorado providing us a payment of approximately $400. In December 2003, the court granted a motion to fund certain tenant improvements atdismiss HHS, but took no action on IHS's motion to dismiss. In January 2004, we appealed the Company's Connecticut facilities. The Company expectscourts decision to dismiss HHS. In February 2004, the court denied IHS's motion to dismiss. We intend to pursue these improvementsclaims, but we cannot predict the outcome of this litigation. If we do not collect this claim, the uncollected amounts, net of applicable reserves, will be completedrecorded as a loss in 2002.future periods.


    F-19        SLS Management Agreements.

    Applicable provisions    During 2002, about the time Marriott determined to sell MSLS to Sunrise, we and Senior Housing became involved in litigation with Marriott and MSLS. On January 7, 2004, we and Senior Housing settled the pending litigation with Marriott and MSLS. Under the terms of Federalthe settlement we and some state laws allow paying agents for the MedicareSenior Housing, and Medicaid programsMarriott and MSLS, agreed to recoup amounts owed by Mariner Post Acute Network, Inc. ("Mariner")dismiss all claims and IHS to these programs for historical overpayments from current payments to facilities now operated by the Company, despite the bankruptcy filings by Mariner and IHS. Also, some state nursing home licensing agencies havecounterclaims asserted in the past required thatlitigation. Also under the terms of the settlement, Marriott paid to us and Senior Housing $1,250 each. The settlement was a successor nursing home licensee, such ascompromise of the Company, agreeparties' disputes entered into to assume financial responsibility for a predecessor licensee's obligations due to those state Medicaid programs. The Companyavoid the expense and inconvenience of litigation and neither us or Senior Housing, nor Marriott or MSLS, has negotiated agreementsadmitted any liability, violation of law or wrongdoing in connection with the U.S. Departmentmatters in the litigation. We believe the settlement resolves all of Justiceour litigation with Marriott. This settlement does not affect our or Senior Housing's rights vis-à-vis SLS or Sunrise which arise by reason of events after Sunrise purchased MSLS.

    16. Segment Information

            We operate in one reportable segment, which is the business of operating senior living communities, including independent living and understandings with several state Medicaid agencies to limit the Company's liabilities for obligationscongregate care communities, assisted living communities and nursing homes. All of Mariner and IHS to the Federal Medicare and state Medicaid programs.

    11.    Subsequent Events

    On January 2, 2002, the Company acquired FSQ, Inc. in order to acquire the personnel, systemsour operations and assets necessary to manageare located in the facilities the Company leases from Senior Housing. The acquisition was a stock for stock transaction, and Messrs. Martin and Portnoy, the owners of FSQ, Inc., each received 125 of the Company's common shares valued at $7.50 per share.

    On January 11, 2002, the Company entered into a lease with Senior Housing for 31 retirement communities. These communities are managed by Marriott Senior Living Services, Inc. ("Marriott"). The 31 retirement communities are leased from Senior Housing through 2017, with renewal options for an additional 15 years. The minimum rent payable by the Company for these facilities is $63,000 per year, plus a varying percentage of gross revenue each year which is paid as additional rent to Senior Housing but will be escrowed for future capital expenditures at the leased facilities. In addition, percentage rent will be payable, starting in 2003, in amounts equal to five percent (5%) of net patient revenues at each facility in excess of net patient revenues at such facility in 2002.United States.

    12.    Pro Forma Information (Unaudited)

    If the Company had obtained all required healthcare licenses and began operating the facilities as of January 1, 2000, its pro forma 2000 revenues, expense and net loss would have been $220,703, $223,015 and $2,312, respectively. This unaudited pro forma information is not indicative of the operating results that would have occurred had the Company obtained all required healthcare licenses and began operating the facilities as of January 1, 2000, nor is it indicative of future results of operations.


    F-20

    13.17. Selected Quarterly Financial Data (Unaudited)

    Summary        Following is summary unaudited quarterly results of operations for the years ended December 31, 2003 and 2002:

     
     2003
     
     
     First
    Quarter

     Second
    Quarter

     Third
    Quarter

     Fourth
    Quarter

     
    Revenues $142,178 $141,110 $146,524 $146,403 
    Net loss  (2,537) (1,974) (1,166) (2,262)
    (Loss) per common share $(0.27)$(0.24)$(0.14)$(0.27)
     
     2002
     
     First
    Quarter

     Second
    Quarter

     Third
    Quarter

     Fourth
    Quarter

    Revenues $119,270 $131,278 $132,895 $139,068
    Net (loss) income  (3,369) (7,330) (2,506) 31
    (Loss) earnings per common share $(0.66)$(0.87)$(0.30)$0.08


    LTA HOLDINGS, INC. AND SUBSIDIARIES

    CONDENSED CONSOLIDATED BALANCE SHEETS

    (unaudited)

     
     June 30,
    2004

     December 31,
    2003

     
     
     (Dollars in thousand, except
    per share amounts)

     
    ASSETS       
    Current assets:       
     Cash and cash equivalents $5,064 $5,539 
     Accounts receivable, less allowance for doubtful accounts of $305 and $242 as of June 30, 2004 and December 31, 2003, respectively.  380  361 
     Prepaid expenses and other  2,941  3,028 
      
     
     
    Total current assets  8,385  8,928 

    Property and equipment, net

     

     

    153,590

     

     

    155,699

     
    Restricted cash  1,709  1,910 
    Investments in and advances to affiliates  215  258 
    Goodwill  1,514  1,514 
    Other assets, net  2,042  2,173 
      
     
     
    Total assets $167,455 $170,482 
      
     
     

    LIABILITIES AND EQUITY

     

     

     

     

     

     

     
    Current liabilities:       
     Accounts payable $744 $752 
     Accrued expenses  5,401  5,498 
     Current maturities of long-term debt and capital lease obligations  2,280  4,257 
      
     
     
    Total current liabilities  8,425  10,507 

    Deferred compensation

     

     

    142

     

     

    142

     
    Deferred revenue and other long-term liabilities  427  482 
    Long-term debt and capital lease obligations, less current maturities  137,320  137,473 
      
     
     
    Total liabilities  146,314  148,604 

    Equity:

     

     

     

     

     

     

     
    Preferred stock, $.001 par value; 2,000,000 authorized shares; 601,001 issued and outstanding shares at June 30, 2004 and December 31, 2003  1  1 
    Preferred stock additional paid-in capital  10,649  10,649 
    Common stock, $.001 par value; 12,250,000 authorized shares; 4,946,672 and 4,879,172 issued and outstanding shares at June 30, 2004 and December 31, 2003, respectively  5  5 
    Common stock additional paid-in capital  13,077  12,908 
    Retained deficit  (2,591) (1,685)
      
     
     
    Total equity  21,141  21,878 
      
     
     
    Total liabilities and equity $167,455 $170,482 
      
     
     

    See accompanying notes.



    LTA HOLDINGS, INC. AND SUBSIDIARIES

    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

    (unaudited)

     
     Six months ended
    June 30, 2004

     Six months ended
    June 30, 2003

     
     
     (Dollars in thousands)

     
    Revenues $39,465 $37,496 

    Expenses:

     

     

     

     

     

     

     
    Facility operating expenses  27,117  25,804 
    General and administrative expenses  5,287  4,477 
    Depreciation and amortization  2,935  2,924 
      
     
     
       35,339  33,205 
      
     
     

    Income from operations

     

     

    4,126

     

     

    4,291

     

    Other income (expenses):

     

     

     

     

     

     

     
     Gain (loss) on sale of assets  6  (4)
     Interest income  30  28 
     Interest expense  (5,095) (5,360)
     Equity in income (losses) of affiliates  27  (1)
     Minority interest in income of consolidated entity    (57)
      
     
     
    Total other income (expenses)  (5,032) (5,394)
      
     
     
    Net loss $(906)$(1,103)
      
     
     

    See accompanying notes.



    LTA HOLDINGS, INC. AND SUBSIDIARIES

    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

    (unaudited)

     
     Six months ended
    June 30, 2004

     Six months ended
    June 30, 2003

     
     
     (Dollars in thousands)

     
    Operating activities       
    Net loss $(906)$(1,103)
    Adjustments to reconcile net loss to net cash provided by (used in) operating activities:       
     Depreciation and amortization  2,935  2,924 
     Equity in (income) losses of affiliates  (27) 1 
     (Gain) loss on sale of assets  (6) 4 
     Non-cash compensation expense  169  69 
     Minority interest in income of consolidated entity    57 
     Amortization of deferred revenue  (6) (10)
     Provision for doubtful accounts  89  73 
     Changes in operating assets and liabilities:       
      Accounts receivable  (108) (105)
      Prepaid expenses and other  87  80 
      Accounts payable  (8) (877)
      Accrued expenses  (97) (1,329)
      
     
     
    Net cash provided by (used in) operating activities  2,122  (216)

    Investing activities

     

     

     

     

     

     

     
    Purchases of property and equipment  (871) (733)
    Net proceeds from sale of property and equipment  236   
    Advances to affiliates  (9) (65)
    Decrease (increase) in other assets  212  (386)
    Increase in other liabilities  16   
      
     
     
    Net cash used in investing activities  (416) (1,184)

    Financing activities

     

     

     

     

     

     

     
    Principal payments on long-term debt and capital lease obligations  (2,130) (808)
    Financing costs paid  (51)  
      
     
     
    Net cash used in financing activities  (2,181) (808)
      
     
     
    Net change in cash and cash equivalents  (475) (2,208)
    Cash and cash equivalents at December 31  5,539  5,042 
      
     
     
    Cash and cash equivalents at June 30 $5,064 $2,834 
      
     
     

    Supplemental cash flow information:

     

     

     

     

     

     

     
     Interest paid during the period $5,127 $5,358 
      
     
     

    See accompanying notes.



    LTA HOLDINGS, INC. AND SUBSIDIARIES

    NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

    (unaudited)

    June 30, 2004

    1. Basis of Presentation and Organization

            LTA Holdings, Inc., a Delaware corporation and known formerly as LifeTrust America, LLC (the "Company"), owns, develops and/or operates assisted living communities which provide housing to senior citizens who need help with activities of daily living such as bathing and dressing. The Company provides personal care and support services and makes available routine nursing services designed to meet the needs of its residents. As of June 30, 2004, the Company manages or owns and operates communities in Alabama, Georgia, Kentucky, North Carolina, South Carolina, Tennessee, Virginia, and Florida.

            The Company was organized in September 1996 and a formal limited liability company agreement was entered into effective October 8, 1996 and was amended and restated on February 4, 1997, January 31, 2000 and July 26, 2000. Morningside Management, Inc. ("MMI") was a predecessor company to LifeTrust America, LLC. MMI was an assisted living development company based in Nashville, Tennessee. On December 31, 2002, the Company was converted from an LLC to a C corporation.

            The accompanying condensed consolidated financial statements of LTA Holdings, Inc. and subsidiaries have been prepared without audit. Certain information and footnote disclosures required by generally accepted accounting principles for complete financial statements have been condensed or omitted. The disclosures made are adequate to make the information presented not misleading. However, the accompanying financial statements should be read in conjunction with the Company's annual audited financial statements for the year ended December 31, 20012003. In the opinion of management, all adjustments, which include only normal recurring adjustments considered necessary for a fair presentation, have been included. All intercompany transactions and balances have been eliminated. The operating results for interim periods are not necessarily indicative of the period April 27, 2000 (Inception) throughresults that may be expected for the full year.

    2. Employee Stock Options

            The Company grants options for a fixed number of shares to employees with an exercise price equal to or greater than the estimated fair value of shares at the date of grant. The Company accounts for options in accordance with Accounting Principles Board ("APB") No. 25, Accounting for Stock Issued to Employees, and related interpretations, as permitted under Statement of Financial Accounting Standards ("SFAS") No. 123, "Accounting for Stock-Based Compensation," and SFAS No. 148, "Accounting for Stock-Based Compensation-Transition and Disclosure." The Company concluded that the pro forma disclosures under SFAS No. 123 and SFAS No. 148 are not necessary due to the immateriality of the value of its share options.

    3. Comprehensive Income

            Comprehensive loss equals net loss for all periods presented.

    4. Income Taxes

            The Company has recorded no income tax provision for the six-months ended June 30, 2004 or 2003 as a result of a history of no taxable income. Consequently, the value of deferred tax assets arising



    from tax loss carryforwards are fully reserved by a valuation allowance due to the uncertainty of their future realization.

    5. Long-Term Debt and Capital Lease Obligations

            Debt and capital lease obligations at June 30, 2004 and December 31, 2000:2003 consisted of the following:

     
     2001


     
     First
    Quarter

     Second
    Quarter

     Third
    Quarter

     Fourth
    Quarter


    Revenues $57,354 $55,906 $57,421 $58,554
    Net (loss) income (839)(1,063)1,238 1,191
    (Loss) earnings per common share: $(0.19)$(0.24)$0.28 $0.27
     
      
     2000


     
     
      
     Second
    Quarter

     Third
    Quarter

     Fourth
    Quarter

     

     
    Revenues $— $1,228 $1,292 
    Net income (loss) (870)1,070 (1,516)
    Earnings (loss) per common share: $(0.20)$0.24 $(0.34)

     
     June 30, 2004
     December 31, 2003
    Mortgages payable $96,071 $97,642
    Permanent loans payable (HUD insured)  30,969  31,084
    Capital lease obligations  12,292  12,336
    Other debt  268  668
      
     
       139,600  141,730
    Less: current maturities  2,280  4,257
      
     
      $137,320 $137,473
      
     

    F-21Mortgages Payable

            The mortgages payable are with various lenders and are collateralized by the assets of the related facilities. Principal and interest are payable in monthly installments. Some of the mortgages contain various covenants, the most restrictive of which include the maintenance of certain financial ratios. Certain of the lenders also require escrow balances to be held by the lenders which are included in prepaid expenses and restricted cash in the Company's condensed consolidated balance sheets.

            As of December 31, 2003, the Company was in breach of certain financial covenants with one or more financial institutions, which the Company cured, was granted waivers, or obtained debt amendments for these specific violations subsequent to December 31, 2003. As of June 30, 2004, the Company was in breach of covenants with one financial institution, but subsequently cured the default.

    Permanent Loans Payable (HUD insured)

            The permanent loans payable (HUD insured) consist of loans serviced by four financial institutions, insured by the Department of Housing and Urban Development ("HUD"), for the purpose of constructing and equipping facilities.

    INDEPENDENT AUDITORS' REPORTCapital Lease Obligations—Facilities

    The Company is obligated under four lease agreements with a real estate investment trust ("REIT") for four communities based on initial lease terms of 15 years with two options to renew, at the Company's option, for periods of ten years each. The initial lease rates were based on ten year U.S. Treasury Notes plus 3.50%, with annual rent increases ranging from a minimum of 2% to a maximum of 5%. On the tenth anniversary of the leases, the Company shall have the option to purchase the assisted living communities at an amount no less than fair market value. The lease arrangements limit



    the Company's right to operate other assisted living communities within a five-mile radius of each leased facility during the term of the leases and for a period of up to two years thereafter.

    Debt Guarantees

            As of June 30, 2004, the Company continues to jointly guarantee with Phoebe Health Systems, Inc. the long-term debt at Morningside of Albany Company, in which the Company has a 25% ownership interest. The carrying value of the debt at June 30, 2004 was $5,208,000.

    6. Commitments and Contingencies

            The Company has maintained general and professional liability insurance coverage on a claims-made basis with limits of $1,000,000 per occurrence and $5,000,000 in the aggregate. The Company also has maintained umbrella coverage with a limit of $5,000,000. The Company accrues for probable losses under such policies.

    7. Impact of Recently Issued Accounting Standards

            In January 2003, the Financial Accounting Standards Board issued Interpretation No. 46, "Consolidation of DirectorsVariable Interest Entities" ("FIN 46," as amended by FIN 46R). This interpretation of Accounting Research Bulletin ("ARB") No. 51, "Consolidated Financial Statements," sets forth criteria under which a company must consolidate certain variable interest entities. FIN 46 places increased emphasis on controlling financial interests when determining if a company should consolidate a variable interest entity. FIN 46 will be effective for the Company as of January 1, 2005 for variable interest entities entered into prior to January 1, 2004 and was immediately effective for variable interest entities entered into subsequent to January 1, 2004. The Company has not entered into variable interest entity relationships subsequent to January 1, 2004 and is evaluating the impact of the adoption of this standard on Company relationships created prior to January 1, 2004.

    8. Subsequent Events

            During July 2004, the Company commenced a new workers' compensation policy whereby the Company changed from its previous policy of a $2,500 per claim deductible to a $250,000 per claim deductible on claims incurred subsequent to July 1, 2004. The change in the deductible amount has no effect on the results of operations as of June 30, 2004.

            In August 2004, the Company purchased the 49% of GBH/LTA, LLC, owned by Georgia Baptist Healthcare Systems ("GBH") for $375,000 in cash. GBH/LTA, LLC was originally created in 1998 with the Company owning 51% for the purpose of acquiring, developing, and operating assisted living facilities in Georgia by the Company and GBH. GBH had certain substantive participating rights in GBH/LTA, which precluded the Company from consolidating the operations of the LLC. As of August 2004, the Morningside of Macon, LLC, a 41 unit assisted living community, was the only asset of GBH/LTA, LLC. The Company is in the process of completing its purchase accounting relating to the remaining 49% purchase and continues to manage the Morningside of Macon assisted living facility.



            On September 23, 2004, the Company entered into an Agreement and Plan of Merger with Five Star Quality Care, Inc.: ("Five Star") of Newton, Massachusetts. In accordance with the Agreement and Plan of Merger, Five Star is to acquire all of the stock of LTA Holdings, Inc. for $208.0 million. The transaction is expected to close before year end 2004, but is subject to various conditions customary in transactions of this type. In connection with the sales transaction, various Company executives and employees will qualify for severance and bonus compensation, which is contingent upon the transaction closing.

            As of September 30, 2004, the Company was not in compliance with a certain financial covenant with one of its financial institutions. The noncompliance causes $15.0 million of long-term debt to be callable by the lender in the event that the issue is not cured. The Company has the cash available to cure the noncompliance through an escrow deposit.



    Report of Independent Auditors

    To the Stockholders of
    LTA Holdings, Inc.

    We have audited the accompanying combinedconsolidated balance sheets of the Forty-two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services,LTA Holdings, Inc. (Acquired Facilities) as described in note 1and Subsidiaries (the "Company") as of December 31, 20002003 and 19992002, and the related combinedconsolidated statements of operations, changes in net equity, (deficit) of parent company and cash flows for each of the three years in the two-year period ended December 31, 2000. In connection with our audits of the combined financial statements, we also have audited the financial statement schedule of valuation and qualifying accounts.2003. These financial statements and the financial statement schedule are the responsibility of the Acquired Facilities'Company's management. Our responsibility is to express an opinion on these financial statements and the financial statement schedule based on our audits.

    We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

    In our opinion, the financial statements referred to above present fairly, in all material respects, the combined financial position of the Acquired Facilities as of December 31, 2000 and 1999 and the results of their operations and their cash flows for each of the years in the two-year period ended December 31, 2000 in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the related financial statement schedule, when considered in relation to the basic combined financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.

    Baltimore, Maryland
    September 13, 2001


    F-22


    Forty-two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services, Inc.


    COMBINED BALANCE SHEETS (Note 1)
    December 31, 2000 and 1999
    (Dollars in thousands)

     
     2000

     1999


    Assets    
    Current assets:    
     Cash and cash equivalents $4,514 1,684
     Patient accounts and third-party payor settlements receivable (note 3) 29,266 22,624
     Other current assets 576 2,657
      
     
      Total current assets 34,356 26,965
    Property, plant and equipment (note 4) 586 16,199
    Intangible assets, net (note 5)  18,110
      
     
      $34,942 61,274
      
     
    Liabilities and Net Equity (Deficit) of Parent Company    
    Current liabilities:    
     Accounts payable and accrued expenses (note 6) $9,499 12,891
     Current maturities of long-term debt (note 7)  273
     Due to Senior Housing Properties Trust (note 8) 27,323 
      
     
      Total current liabilities 36,822 13,164
    Long-term debt, less current maturities (note 7)  17,500
    Commitments and contingencies (notes 11 and 13)    
    Net equity (deficit) of Parent Company (1,880)30,610
      
     
      $34,942 61,274
      
     

    See accompanying notes to financial statements.


    F-23


    Forty-two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services, Inc.


    COMBINED STATEMENTS OF OPERATIONS (Note 1)
    Years ended December 31, 2000 and 1999
    (Dollars in thousands)

     
     2000

     1999

     

     
    Total patient service revenues $135,378 130,333 
      
     
     
    Costs and expenses:     
     Operating expenses 131,916 124,732 
     Depreciation and amortization 889 4,265 
     Rent (note 9) 9,102 13,191 
     Interest, net 2,053 3,899 
     Loss on impairment of long-lived assets (note 12)  120,007 
     Loss on settlement of lease and mortgage obligations (note 1) 16,670  
      
     
     
      Total costs and expenses 160,630 266,094 
      
     
     
      Loss before income taxes (25,252)(135,761)
    Federal and state income taxes (benefit) (note 10)  (8,822)
      
     
     
      Net loss $(25,252)(126,939)
      
     
     

    See accompanying notes to financial statements.


    F-24


    Forty-two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services, Inc.


    COMBINED STATEMENTS OF CHANGES IN NET EQUITY (DEFICIT) OF PARENT COMPANY (Note 1)
    Years ended December 31, 2000 and 1999
    (Dollars in thousands)

    Balance at December 31, 1998$147,025
    Net contributions from Parent10,524
    Net loss(126,939)

    Balance at December 31, 199930,610
    Net contributions from (distributions to) Parent(7,238)
    Net loss(25,252)

    Balance at December 31, 2000$(1,880)

    See accompanying notes to financial statements.


    F-25


    Forty-two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services, Inc.


    COMBINED STATEMENTS OF CASH FLOWS (Note 1)
    Years ended December 31, 2000 and 1999
    (Dollars in thousands)

     
     2000

     1999

     

     
    Cash flows from operating activities:     
     Net loss $(25,252)(126,939)
     Adjustments to reconcile net loss to net cash used by operating activities:     
      Loss on impairment of long-lived assets  120,007 
      Loss on settlement 16,670  
      Deferred income taxes  (8,822)
      Depreciation and amortization 889 4,265 
      Decrease (increase) in patient accounts and third-party payor settlements receivable (6,642)7,540 
      Increase (decrease) in other current assets 2,081 (60)
      Increase (decrease) in accounts payable (3,392)(3,822)
      
     
     
       Net cash used by operating activities (15,646)(7,831)
      
     
     
    Cash flows from investing activities:     
     Purchases of property, plant and equipment (1,472)(3,108)
      
     
     
       Net cash used by investing activities (1,472)(3,108)
      
     
     
    Cash flows from financing activities:     
     Repayments of long-term debt (137)(220)
     Net contributions from (distributions to) parent company (7,238)10,524 
     Advances from Senior Housing Properties Trust 27,323  
      
     
     
       Net cash provided by financing activities 19,948 10,304 
      
     
     
       Increase (decrease) in cash and cash equivalents 2,830 (635)
    Cash and cash equivalents, beginning of period 1,684 2,319 
      
     
     
    Cash and cash equivalents, end of period $4,514 1,684 
      
     
     

    See accompanying notes to financial statements.


    F-26


    Forty-two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services, Inc.


    NOTES TO COMBINED FINANCIAL STATEMENTS
    December 31, 2000 and 1999
    (Dollars in thousands)

    1.    Background and Basis of Presentation

    Prior to July 7, 2000, Integrated Health Services, Inc. (IHS or the Parent Company), through its wholly owned subsidiaries, operated various skilled nursing facilities with respect to which Senior Housing Properties Trust (SNH) was owner/lessor or first mortgage lender. In January 2000, IHS ceased making rent and interest payments on these obligations and subsequently filed for bankruptcy in February 2000.

    On July 7, 2000, effective as of July 1, 2000, the Bankruptcy Court approved a settlement agreement whereby IHS' lease and mortgage obligations to a subsidiary of SNH were cancelled and IHS conveyed nine nursing homes and one parcel of non-operating real property to SNH. As a result, SNH has obtained the operations of 42 facilities previously operated by IHS (the Acquired Facilities). IHS managed the Acquired Facilities under a management agreement with SNH for the period from July 1, 2000 to September 30, 2000. An affiliate of SNH has managed the Acquired Facilities subsequent to September 30, 2000.

    The Acquired Facilities' financial statements are presented for the purposes of complying with the Securities and Exchange Commission's rules and regulations regarding acquired businesses.

    The combined financial statements of the Acquired Facilities reflect the historical accounts of the skilled nursing facilities, including allocations of general and administrative expenses from the IHS corporate office to the individual facilities. Such corporate office allocations, calculated as a percentage of revenue, are based on determinations that management believes to be reasonable. However, IHS has operated certain other businesses and has provided certain services to the Acquired Facilities, including financial, legal, accounting, human resources and information systems services. Accordingly, expense allocations to the Company may not be representative of costs of such services to be incurred in the future (see note 11).

    The financial statements for periods prior to July 1, 2000 represent the financial position and results of operations of the Acquired Facilities as reflected in the accounts of IHS' subsidiaries. Such subsidiaries leased 19 facilities from SNH, owned 11 facilities with respect to which SNH was mortgagee, and owned, leased or managed 12 other facilities not previously affiliated with SNH.

    The financial statements for the period subsequent to July 1, 2000 represent the financial position and results of operations of the Acquired Facilities as described above and give effect to the terms of the aforementioned settlement agreement. Accordingly, as of July 1, 2000, the accounts of the Acquired Facilities no longer include the property, plant and equipment and intangible assets of the facilities conveyed to SNH, related mortgage debt, mortgage interest, and depreciation and amortization of such facilities. The loss on settlement represents the carrying value of the tangible and intangible assets of the facilities conveyed to SNH, less the related mortgage debt.


    F-27


    The operating results of the Acquired Facilities for the six-month period ended June 30, 2000 (prior to the settlement agreement) and the six-month period ended December 31, 2000 are summarized below:

     
     Six months ended June 30, 2000

     Six months ended December 31, 2000

     Year ended December 31, 2000

     

     
    Total patient service revenues $65,195 70,183 135,378 
      
     
     
     
    Costs and expenses:       
     Operating expenses 63,865 68,051 131,916 
     Depreciation and amortization 876 13 889 
     Rent (note 9) 6,323 2,779 9,102 
     Interest, net 2,053  2,053 
     Loss on settlement  16,670 16,670 
      
     
     
     
       Total costs and expenses 73,117 87,513 160,630 
      
     
     
     
       Loss before income taxes $(7,922)(17,330)(25,252)
      
     
     
     

    2.    Summary of Significant Accounting Policies

    (a)    Revenues

    Revenues, primarily patient services revenues related to room and board charges, ancillary charges and revenues of pharmacy, rehabilitation and similar service operations, are recorded at established rates and adjusted for differences between such rates and estimated amounts reimbursable by third-party payors. As of January 1, 1999, Medicare revenue is recognized pursuant to the Prospective Payment System (PPS). Under PPS, per diem federal rates were established for urban and rural areas. Rates are case-mix adjusted using Resource Utilization Groups. PPS is implemented over a three-year transition period that blends a facility-specific payment rate with the federal case-mix adjusted rate.

    Estimated settlements under third-party payor retrospective rate setting programs (primarily Medicare for periods prior to January 1, 1999 and Medicaid) are accrued in the period that related services are rendered. Settlements receivable and related revenues under such programs are based on annual cost reports prepared in accordance with federal and state regulations, which reports are subject to audit and retroactive adjustment. In the opinion of management, adequate provision has been made therefore, and such adjustments in determining final settlements will not have a material effect on financial position or results of operations.

    (b)    Cash and cash equivalents

    Cash equivalents consist of highly liquid debt instruments with original maturities of three months or less.

    (c)    Depreciation and amortization

    Property, plant and equipment are recorded at cost. Depreciation and amortization are provided using the straight-line method over the estimated useful lives of the related assets, generally 25 years for land improvements, 10 years for equipment, 40 years for buildings and the term of the lease for costs of leasehold interests and improvements.


    F-28

    (d)    Intangible assets

    Prior to the fourth quarter of 1999, intangible assets of businesses acquired (primarily goodwill) were amortized by the straight-line method primarily over 40 years, the period over which such costs were estimated to be recoverable through operating cash flows. As discussed in note 12, management of IHS continued to evaluate the impact of the 1997 Balanced Budget Act (BBA), particularly the impact of the prospective payment system (PPS), upon future operating results of the facilities. Utilizing IHS' experience with PPS since January 1, 1999, management performed a preliminary analysis of such impact in the third quarter of 1999 and a more comprehensive analysis at December 31, 1999. PPS has had a dramatic negative impact on the operating results and financial condition of the Acquired Facilities. The PPS system has significantly reduced the revenues, cash flow and liquidity of the Acquired Facilities and the long-term care industry in 1999. As a result of the negative impact of the provisions of PPS, management changed the estimated life of its goodwill to 20 years. This change has been treated as a change in accounting estimate and is being recognized prospectively beginning October 1, 1999.

    (e)    Impairment of long-lived assets

    Management regularly evaluates whether events or changes in circumstances have occurred that could indicate an impairment in the value of long-lived assets. If there is an indication that the carrying value of an asset is not recoverable, management estimates the projected undiscounted cash flows of the related individual facilities (the lowest level for which there are identifiable cash flows independent of other groups of assets) to determine if an impairment loss should be recognized. The amount of impairment loss is determined by comparing the historical carrying value of the asset to its estimated fair value. Estimated fair value is determined through an evaluation of recent financial performance and projected discounted cash flows of facilities using standard industry valuation techniques. In addition to consideration of impairment upon the events or changes in circumstances described above, management regularly evaluates the remaining lives of its long-lived assets. If estimates are changed, the carrying value of affected assets is allocated over the remaining lives. Management performed such an analysis at December 31, 1999 (see notes 1 (d) and 12).

    (f)    Income Taxes

    The Acquired Facilities are included in the Parent Company's consolidated federal income tax return. The income taxes reported in the Acquired Facilities financial statements are an allocation of income taxes calculated as if the Acquired Facilities were a separate taxpayer, in accordance with Statement of Financial Accounting Standards No. 109 (SFAS No. 109),Accounting for Income Taxes.

    Deferred income taxes are recognized for the tax consequences of temporary differences between financial statement carrying amounts and the related tax bases of assets and liabilities as required by SFAS No. 109. Such tax effects are measured by applying enacted statutory tax rates applicable to future years in which the differences are expected to reverse, and any change in tax rates will be recognized in the period that includes the date of enactment.

    (g)    Net equity (deficit) of parent company

    The Parent Company transfers excess cash from and makes working capital advances and corporate allocations to the Acquired Facilities. These advances include amounts to fund cash shortfalls, capital expenditures, advances for accounts payable and amounts paid for employee benefits and other


    F-29

    programs administered by the Parent Company. The resulting net balance of the aforementioned transactions, the Parent Company's initial investment in the Acquired Facilities and the cumulative deficit of the Acquired Facilities is classified as Net Equity (Deficit) of Parent Company in the accompanying balance sheet.

    (h)    Business and credit concentrations

    The Acquired Facilities' patient services are provided through 42 facilities located in 10 states throughout the United States. The Acquired Facilities generally do not require collateral or other security in extending credit to patients; however, the Acquired Facilities routinely obtain assignments of (or are otherwise entitled to receive) benefits receivable under the health insurance programs, plans or policies of patients (e.g., Medicare, Medicaid, commercial insurance and managed care organizations) (see note 3).

    (i)    Use of estimates

    The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

    (j)    Reclassification

    Certain amounts presented in 1999 have been reclassified to conform with the presentation for 2000.

    3.    Patient Accounts and Third-Party Payor Settlements Receivable

    Patient accounts and third-party payor settlements receivable consist of the following at December 31:

     
     2000

     1999

     

     
    Patient accounts $28,996 19,396 
    Third-party payor settlements 13,147 12,194 
      
     
     
      42,143 31,590 
    Allowance for doubtful accounts and contractual adjustments (12,877)(8,966)
      
     
     
      $29,266 22,624 
      
     
     

    Patient accounts receivable and third party payor settlements receivable from the Federal government (Medicare) were approximately $14,246 and $10,757 at December 31, 2000 and 1999, respectively. Amounts receivable from various states (Medicaid) were approximately $17,161 and $16,189 at December 31, 2000 and 1999, respectively.


    F-30

    4.    Property, Plant and Equipment

    Property, plant and equipment are summarized as follows at December 31:

     
     2000

     1999


    Land and improvements $ 6,306
    Buildings and improvements   3,104
    Leasehold interests and improvements   2,637
    Equipment  598 7,134
      
     
       598 19,181
    Less accumulated depreciation and amortization  12 2,982
      
     
     Net property, plant and equipment $586 16,199
      
     

    5.    Intangible Assets

    Intangible assets are summarized as follows at December 31, 1999:

    Intangible assets of businesses acquired, primarily goodwill$23,287
    Less accumulated amortization(5,177)

    Net intangible assets$18,110

    Management regularly evaluates whether events or circumstances have occurred that would indicate an impairment in the carrying value or the life of goodwill. In accordance with SFAS No. 121, if there is an indication that the carrying value of an asset, including goodwill, is not recoverable, Management estimates the projected undiscounted cash flows, excluding interest, of the related business unit to determine if an impairment loss should be recognized. Such impairment loss is determined by comparing the carrying amount of the asset, including goodwill, to its estimated fair value. Management performs the impairment analysis at the individual facility level. See note 12 for information regarding impairment of assets in the year ended December 31, 1999.

    6.    Accounts Payable and Accrued Expenses

    Accounts payable and accrued expenses are summarized as follows at December 31:

     
     2000

     1999


    Accounts payable $5,105 8,294
    Accrued salaries and wages 3,015 3,468
    Other accrued expenses 1,379 1,129
      
     
      $9,499 12,891
      
     

    F-31

    7.    Long-Term Debt

    Long-term debt is summarized as follows at December 31, 1999:

    Mortgages payable in monthly installments of $87, including interest at rates ranging from 10.3% to 10.86%, due December 2016$8,687
    Mortgages payable in monthly installments of $95, including interest at 11.5%, due January 20069,086

    17,773
    Less current maturities273

    Total long-term debt, less current portion$17,500

    At December 31, 1999 the aggregate maturities of long-term debt for the five years ending December 31, 2004 are as follows:

    2000 $273
    2001 304
    2002 339
    2003 378
    2004 421
    Thereafter 16,058
      
      $17,773
      

    8.    Due to Senior Housing Properties Trust (SNH)

    Subsequent to July 1, 2000, SNH advanced funds for operating expenses and working capital of the Acquired Facilities and allocated facility rents. Such advances bear no interest (see notes 9 and 11).

    9.    Leases

    The Acquired Facilities leased equipment under short-term operating leases having rental costs of approximately $1,146 in 2000 and $1,800 in 1999. Leases of facilities were terminated in 2000 as discussed in note 1; however, in accordance with Staff Accounting Bulletin No. 55,Allocation of Expenses and Related Disclosure in Financial Statements of Subsidiaries, Divisions or Lesser Business Components of Another Entity, $2,159 is included in rent expense for the period subsequent to July 1, 2000, representing an allocation of the total estimated fair market rental value of facilities. The annual fair market rental value has been estimated for a combined group of facilities, including the Acquired Facilities, and has been allocated based on the respective total revenues of the facilities.


    F-32

    10.    Income Taxes

    The Acquired Facilities have been included in the Parent Company's consolidated federal income tax return. The allocated provision (benefit) for income taxes on loss before income taxes is summarized as follows at December 31:


    2000

    1999


    Current$—
    Deferred(8,822)


    $—(8,822)


    The amount computed by applying the Federal corporate tax rate of 35% in 2000 and 1999 to loss before income taxes is summarized as follows at December 31:

     
     2000

     1999

     

     
    Income tax computed at statutory rates $(7,648)(47,516)
    State income taxes, net of Federal tax benefit and nondeductible items (1,044)(6,724)
    Jobs tax credit (70)(94)
    Valuation allowance adjustment 8,762 45,512 
      
     
     
      $— (8,822)
      
     
     

    Deferred income tax liabilities (assets) at December 31, 2000 and 1999, are summarized as follows:

     
     2000

     1999

     

     
    Difference in book and tax bases of intangible assets $— (28,002)
    Difference in book and tax bases of fixed assets  (9,327)
    Allowance for doubtful accounts (5,018)(3,586)
    Net operating loss carryforwards (57,627)(13,038)
    Job tax credit carryovers (254)(184)
      
     
     
     Total before valuation allowance (62,899)(54,137)
      
     
     
    Valuation allowance 62,899 54,137 
      
     
     
     Net deferred tax liabilities $—  
      
     
     

    11.    Other Related Party Transactions

    Corporate administrative and general expenses (included in operating expenses) represent management fees for certain services, including financial, legal, accounting, human resources and information systems services provided by the Parent Company. Management fees have been provided at approximately 6% of total revenues of each facility.

    Management fees charged by the Parent Company were $4,311 for the nine months ended September 30, 2000 and $6,254 in 1999, and have been determined based on an allocation of the Parent Company's corporate general and administrative expenses. Such allocation has been made because specific identification of expenses is not practicable. Management believes that this allocation method is reasonable. However, management believes that the Acquired Facilities' corporate


    F-33


    administrative and general expenses on a stand-alone basis may have been different had the Acquired Facilities operated as an unaffiliated entity. Management fees charged by an SNH affiliate were $1,773 for the three months ended December 31, 2000.

    12.    Loss on Impairment of Long-Lived Assets

    During the year ended December 31, 1999, the Parent Company continued to evaluate the impact of the 1997 Balanced Budget Act (BBA), particularly the impact of the Prospective Payment System (PPS), upon the future operating results on its facilities. Utilizing the Parent Company's (including the Acquired Facilities) experience with PPS since January 1, 1999, the Parent Company performed a preliminary analysis of such impact as of September 30, 1999 and a more comprehensive analysis at December 31, 1999. PPS has had a dramatic impact on the operating results and financial condition of the Acquired Facilities. PPS has significantly reduced the revenues, cash flow and liquidity of the Acquired Facilities and others in the industry in 1999. As a result of the negative impact of the provisions of PPS, the Acquired Facilities assessed the impairment of its long-lived assets in accordance with the provisions of Statement of Financial Accounting Standards (SFAS) No. 121 in 1999. In accordance with SFAS No. 121, the Acquired Facilities estimated the future cash flows expected to result from those assets to be held and used.

    In estimating the future cash flows for determining whether an asset is impaired, and if expected future cash flows used in measuring assets are impaired, the Acquired Facilities grouped the assets at the lowest level for which there are identifiable cash flows independent of other groups of assets, which is at the facility level.

    After determining the facilities eligible for an impairment charge, Management determined the estimated fair value of such facilities and compared such fair value to the carrying values of the related assets. The carrying value of buildings and improvements, leasehold improvements, equipment and goodwill exceeded the fair value by $120,007; accordingly, the Acquired Facilities recognized such amount as a loss on impairment of long-lived assets during the year ended December 31, 1999.

    13.    Certain Significant Risks and Uncertainties

    The following information is provided in accordance with the AICPA Statement of Position No. 94-6,Disclosure of Certain Significant Risks and Uncertainties.

    The Acquired Facilities and others in the healthcare business are subject to certain inherent risks, including the following:

    –>
    Substantial dependence on revenues derived from reimbursement by the Federal Medicare and state Medicaid programs which have been drastically cut in recent years and which entail exposure to various healthcare fraud statutes;

    –>
    Government regulations, government budgetary constraints and proposed legislative and regulatory changes; and

    –>
    Lawsuits alleging malpractice and related claims.

    Such inherent risks require the use of certain management estimates in the preparation of the Acquired Facilities financial statements and it is reasonably possible that a change in such estimates may occur.


    F-34

    The Acquired Facilities receives payment for a significant portion of services rendered to patients from the Federal government under Medicare and from the states in which its facilities and/or services are located under Medicaid. The Acquired Facilities operations are subject to a variety of Federal, state and local legal and regulatory risks, including without limitation the federal Anti-Kickback statute and the federal Ethics in Patient Referral Act (so-called "Stark Law"), many of which apply to virtually all companies engaged in the health care services industry. The Anti-Kickback statute prohibits, among other things, the offer, payment, solicitation or receipt of any form of remuneration in return for the referral of Medicare and Medicaid patients. The Stark Law prohibits, with limited exceptions, financial relationships between ancillary service providers and referring physicians. Other regulatory risks assumed by the Acquired Facilities and other companies engaged in the health care industry are as follows:

    –>
    False Claims—"Operation Restore Trust" is a major anti-fraud demonstration project of the Office of the Inspector General. The primary purpose for the project is to scrutinize the activities of healthcare providers which are reimbursed under the Medicare and Medicaid programs. False claims are prohibited pursuant to criminal and civil statutes and are punishable by imprisonment and monetary penalties.

    –>
    Regulatory Requirement Deficiencies—In the ordinary course of business health care facilities receive notices of deficiencies for failure to comply with various regulatory requirements. In some cases, the reviewing agency may take adverse actions against a facility, including the imposition of fines, temporary suspension of admission of new patients, suspension or decertification from participation in the Medicare and Medicaid programs and, in extreme cases, revocation of a facility's license.

    –>
    Changes in laws and regulations—Changes in laws and regulations could have a material adverse effect on licensure, eligibility for participation in government programs, permissable activities, operating costs and the levels of reimbursement from governmental and other sources.

    In response to the aforementioned regulatory risks, the Parent Company formed a Corporate Compliance Department in 1996 to help identify, prevent and deter instances of Medicare and Medicaid noncompliance. Although the Parent Company and the Acquired Facilities strive to manage these regulatory risks, there can be no assurance that federal and/or state regulatory agencies that currently have jurisdiction over matters including, without limitation, Medicare, Medicaid and other government reimbursement programs, will take the position that the Acquired Facilities business and operations are in compliance with applicable law or with the standards of such regulatory agencies.

    In some cases, violation of such applicable law or regulatory standards by the Acquired Facilities can carry significant civil and criminal penalties and can give rise to qui tam litigation. In this connection, the Acquired Facilities are a defendant in certain actions or the subject of investigations concerning alleged violations of the False Claims Act or of Medicare regulations. As a result of the Parent Company's and the Acquired Facilities' financial position, various agencies of the federal government accelerated efforts to reach a resolution of all outstanding claims and issues related to the Parent Company's and the Acquired Facilities' alleged violations of healthcare statutes and related causes of action. The Parent Company has commenced global settlement negotiations with the government; however, the Parent Company is unable to assess fully the merits of the government's monetary claims


    F-35


    at this time. In addition, the Parent Company is unable to determine the amount, if any, that might relate to the Acquired Facilities.

    The BBA, enacted in August 1997, made numerous changes to the Medicare and Medicaid programs that are significantly affecting the Acquired Facilities. With respect to Medicare, the BBA provides, among other things, for a prospective payment system for skilled nursing facilities. As a result, in 1999 the Acquired Facilities bore the cost risk of providing care inasmuch as they receive specified reimbursement for each treatment regardless of actual cost. With respect to Medicaid, the BBA repeals the so-called Boren Amendment, which required state Medicaid programs to reimburse nursing facilities for the costs that are incurred by efficiently and economically operated providers in order to meet quality and safety standards. As a result, states now have considerable flexibility in establishing payment rates and the Management believes many states are moving toward a prospective payment type system for skilled nursing facilities.

    The BBA mandates the establishment of a PPS for Medicare skilled nursing facility services, under which facilities are paid a fixed fee for virtually all covered services. PPS is being phased in over a four-year period, effective January 1, 1999 for the Acquired Facilities. During the first three years, payments will be based on a blend of the facility's historical costs and a pre-determined federal rate. Thereafter, the per diem rates will be based 100% on the federal cost rate. Under PPS, each patient's clinical status is evaluated and placed into a payment category. The patient's payment category dictates the amount that the provider will receive to care for the patient on a daily basis. The per diem rate covers (i) all routine inpatient costs currently paid under Medicare Part A, (ii) certain ancillary and other items and services currently covered separately under Medicare Part B on a "pass-through" basis, and (iii) certain capital costs. The Acquired Facilities ability to offer the ancillary services required by higher acuity patients, such as those in its subacute care programs to Medicare beneficiaries, in a cost-effective manner will continue to be critical to the Acquired Facilities services and will affect the profitability. To date the per diem reimbursement rates have generally been significantly less than the amount the Acquired Facilities received on a daily basis under cost based reimbursement, particularly in the case of higher acuity patients. As a result, PPS has had a material adverse impact on the Acquired Facilities' results of operations and financial condition (see note 12).

    The Acquired Facilities are also subject to malpractice and related claims, which arise in the normal course of business and which could have a significant effect on the Acquired Facilities. As a result, the Acquired Facilities maintain occurrence basis professional and general liability insurance with coverage and deductibles which management believes to be appropriate.


    F-36


    Forty-two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services, Inc.


    SCHEDULE II—VALUATION AND QUALIFYING ACCOUNTS
    For the years ended December 31, 2000 and 1999
    (dollars in thousands)

    Column A
     Column B
     Column C
     Column D
     Column E
    Description Balance at beginning of year Additions charged to operating accounts Deductions (1) Balance at end of year

    Allowance for doubtful accounts:        
     Year ended December 31, 2000 $8,966 5,001 (1,090)12,877
      
     
     
     
     Year ended December 31, 1999 $7,016 2,598 (648)8,966
      
     
     
     
    (1)
    Amounts represent bad debt write-offs

    F-37

    REPORT OF INDEPENDENT AUDITORS

    To the Board of Directors and Shareholders of
    Five Star Quality Care, Inc.:

    We have audited the accompanying combined balance sheets of Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network, Inc.) (the "Facilities"), as defined in Note 1, as of December 31, 2000 and 1999, and the related combined statements of operations, divisional equity (deficit), and cash flows for the years then ended. Our audits also included the financial statement schedule listed in the Index on page F-1. These financial statements and schedule are the responsibility of the Facilities' management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits.

    We conducted our audits in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

    In our opinion, the financial statements referred to above present fairly, in all material respects, the combined financial position of Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network, Inc.), as defined in Note 1, at December 31, 2000 and 1999, and the combined results of their operations and their cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

    September 19, 2001
    Boston, Massachusetts


    F-38


    Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network) (Debtor in Possession as of January 20, 2000)


    COMBINED BALANCE SHEETS
    (Dollars in thousands)

     
     December 31,

     
     
     2000

     1999

     

     
    Assets     
    Current assets:     
     Cash and cash equivalents $2,508 $— 
     Patient receivables, less allowance for doubtful accounts of $1,834 in 2000 and $1,534 in 1999 7,501 6,888 
     Other receivables 3,489 321 
     Other current assets 477 226 
      
     
     
    Total current assets 13,975 7,435 
    Property and equipment:     
     Building improvements 4,128 3,563 
     Furniture, fixtures and equipment 635 371 
      
     
     
      4,763 3,934 
     Less accumulated depreciation (3,725)(2,425)
      
     
     
      1,038 1,509 
    Goodwill, net 8,012 8,471 
    Other assets 27 18 
      
     
     
    Total assets $23,052 $17,433 
      
     
     
    Liabilities and divisional deficit     
    Current liabilities:     
     Accounts payable and accrued expenses $12,645 $9,638 
     Accrued wages and related liabilities 3,570 3,584 
     Due to Senior Housing Properties Trust 5,760  
     Current portion of long-term debt  919 
     Current portion of unfavorable lease obligations and other non-current liabilities 3,673 3,719 
      
     
     
    Total current liabilities 25,648 17,860 
    Liabilities subject to compromise 7,111  
    Unfavorable lease obligations and other non-current liabilities 24,980 28,603 
      
     
     
    Total liabilities 57,739 46,463 
    Commitments and contingencies     
    Divisional deficit (34,687)(29,030)
      
     
     
    Total liabilities and divisional deficit $23,052 $17,433 
      
     
     

    See accompanying notes.


    F-39


    Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network) (Debtor in Possession as of January 20, 2000)


    COMBINED STATEMENTS OF OPERATIONS
    (Dollars in thousands)

     
     Year ended December 31,

     
     
     2000

     1999

     

     
    Revenues:     
     Net patient revenues $85,128 $86,643 
     Other 197 302 
      
     
     
    Total revenues 85,325 86,945 
    Expenses:     
     Salaries, wages and benefits 55,033 50,619 
     Nursing, dietary and other supplies 5,445 5,592 
     Ancillary services 4,077 3,848 
     Facility general and administrative costs 7,205 9,394 
     Allocation of corporate overhead 4,101 4,347 
     Insurance 4,496 4,876 
     Rent 8,748 9,315 
     Depreciation and amortization 1,766 2,027 
     Impairment of long-lived assets  36,322 
     Provision for bad debts 1,758 4,233 
      
     
     
    Total expenses 92,629 130,573 
      
     
     
    Loss from operations (7,304)(43,628)
    Interest expense (121)(181)
    Interest income 4 5 
      
     
     
    Loss before income taxes (7,421)(43,804)
    Provision for income taxes   
      
     
     
    Net loss $(7,421)$(43,804)
      
     
     

    See accompanying notes.


    F-40


    Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network) (Debtor in Possession as of January 20, 2000)


    COMBINED STATEMENTS OF DIVISIONAL EQUITY (DEFICIT)
    (Dollars in thousands)
    Years ended December 31, 2000 and 1999

    Balance at January 1, 1999$14,464
    Contributions from Parent, net310
    Net loss(43,804)

    Balance at December 31, 1999(29,030)
    Contributions from Parent, net1,764
    Net loss(7,421)

    Balance at December 31, 2000$(34,687)

    See accompanying notes.


    F-41


    Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network) (Debtor in Possession as of January 20, 2000)


    COMBINED STATEMENTS OF CASH FLOWS
    (Dollars in thousands)

     
     Year ended December 31,

     
     
     2000

     1999

     

     
    Operating activities     
     Net loss $(7,421)$(43,804)
     Adjustments to reconcile net loss to net cash
    provided by operating activities:
         
      Depreciation and amortization 1,766 2,027 
      Amortization of unfavorable lease obligations
    and other non-current liabilities
     (3,673)(3,691)
      Provision for bad debts 1,758 4,233 
      Impairment of long-lived assets  36,322 
     Increase (decrease) in cash arising from changes
    in operating assets and liabilities:
         
      Patient receivables 3,567 2,915 
      Other receivables (3,168)987 
      Other assets (9)(35)
      Accounts payable and accrued expenses 3,007 1,527 
      Accrued wages and related liabilities (14)621 
      Due to Senior Housing Properties Trust 5,760  
      
     
     
    Net cash provided by operating activities 1,573 1,102 
      
     
     
    Investing activities     
    Purchases of property and equipment (829)(1,362)
    Disposals of property, equipment and other assets   
      
     
     
    Net cash used in investing activities (829)(1,362)
      
     
     
    Financing activities     
    Capital contributions, net 1,764 310 
    Repayment of debt   
    Repayment of capital lease  (50)
      
     
     
    Net cash provided by financing activities 1,764 260 
      
     
     
    Net increase in cash 2,508  
    Cash at beginning of year   
      
     
     
    Cash at end of year $2,508 $— 
      
     
     

    See accompanying notes.


    F-42


    Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network) (Debtor in Possession as of January 20, 2000)


    NOTES TO COMBINED FINANCIAL STATEMENTS

    1.    Organization

    The combined financial statements of Certain Mariner Post-Acute Network Facilities (the "Facilities") include the accounts of 17 nursing home facilities and certain related assets and liabilities owned and controlled by Mariner Post-Acute Network, Inc. ("Mariner" or the "Parent"). The Facilities are owned by wholly owned subsidiaries of GranCare, Inc. ("GranCare"), a wholly owned subsidiary of Mariner. The Facilities constitute a division of Mariner and are not separate legal entities.

    Mariner, formerly known as Paragon Health Network, Inc., was formed in November 1997 through the recapitalization by merger of Living Centers of America, Inc. ("LCA") with a newly-formed entity owned by certain affiliates of Apollo Management, L.P. and the subsequent merger of GranCare (the "GranCare Merger").

    Mariner and certain of its respective subsidiaries, including those subsidiaries operating the Facilities, filed separate voluntary petitions (collectively, the "Chapter 11 Filings") for relief under Chapter 11 of Title 11 of the United States Code (the "Bankruptcy Code") with the United States Bankruptcy Court for the District of Delaware (the "Bankruptcy Court") on January 18, 2000 (the "Petition Date"). Mariner is presently operating its business as a debtor-in-possession and is subject to the jurisdiction of the Bankruptcy Court while a plan of reorganization is formulated. Mariner's and its subsidiaries' need to seek relief afforded by the Bankruptcy Code is due, in part, to the significant financial pressure created by the implementation of the Balanced Budget Act of 1997.

    Mariner, through its GranCare subsidiaries, leased the Facilities from a wholly owned subsidiary of Senior Housing Properties Trust ("SNH"), which succeeded to the interests of Health and Retirement Properties Trust ("HRPT Properties"). On May 10, 2000, the Bankruptcy Court approved a settlement agreement (the "Settlement Agreement") between Mariner, certain of its GranCare subsidiaries, and subsidiaries of SNH. The Settlement Agreement is effective at the close of business on June 30, 2000 and is subject to obtaining regulatory approvals in the states where the Facilities are located. Based upon the terms of the Settlement Agreement: (a) the Facilities leased by the GranCare subsidiaries and the related personal property were assigned to subsidiaries of SNH and (b) Mariner agreed to manage the Facilities transferred to the SNH during a transition period that was expected to last less than six months. As of December 31, 2000, the transition period has ended and management of the Facilities is being performed by SNH.

    As specified in the Settlement Agreement, certain assets and liabilities reflected on the accompanying combined balance sheet as of December 31, 2000 will remain with Mariner including liabilities subject to compromise, unfavorable lease obligations and goodwill. In connection with the Settlement Agreement, outstanding indebtedness of the Facilities was terminated (see Note 8) and Mariner paid SNH at closing approximately $2,335,000 to settle its obligations for property taxes payable and certain employee accrued liabilities. The aforementioned transaction has not been reflected in the accompanying combined financial statements.

    The Settlement Agreement is contingent upon SNH obtaining licenses and other governmental approvals necessary to operate the Facilities. SNH has applied for all of the required licenses and, as of January 31, 2001, the required licenses for substantially all of these facilities have been received.


    F-43


    2.    Summary of Significant Accounting Policies

    Basis of presentation

    The accompanying combined financial statements have been prepared on the basis of accounting principles applicable to going concerns and contemplate the realization of assets and the settlement of liabilities and commitments in the normal course of business. The financial statements do not include adjustments, if any, to reflect the possible future effects on the recoverability and classification of recorded assets or the amounts and classifications of liabilities that may result from the outcome of these uncertainties. The accompanying combined financial statements have also been presented in conformity with the American Institute of Certified Public Accountants Statement of Position 90-7, "Financial Reporting of Entities in Reorganization Under the Bankruptcy Code" ("SOP 90-7"). SOP 90-7 requires the segregation of liabilities subject to compromise by the Bankruptcy Court as of the Petition Date and identification of all transactions and events that are directly associated with the reorganization of the Facilities. Pursuant to SOP 90-7, prepetition liabilities are reported on the basis of the expected amounts of such allowed claims, as opposed to the amounts for which those claims may be settled. Under a confirmed plan of reorganization, those claims may be settled at amounts substantially less than their allowed amounts.

    Substantially all of the patient revenues and other income received by the Facilities is deposited in and commingled with the Parent's general corporate funds. Certain cash requirements of the Facilities were paid by the Parent and were charged directly to the Facilities. General and administrative costs of the Parent were allocated to the Facilities based upon management's estimate of the actual costs based upon the Facilities' level of operations. The Parent maintains insurance policies for the Facilities for workers' compensation, general and professional liability and employee health and dental insurance (see Note 9). In the opinion of management, the method for allocating Mariner's corporate general and administrative and insurance expenses is reasonable. It is not practicable to estimate additional costs, if any, that would have been incurred if the Facilities were not controlled by Mariner.

    Property and equipment

    Property and equipment is presented at cost. Maintenance and repairs are charged to operations as incurred and replacements and significant improvements, which would extend the useful life are capitalized. Depreciation and amortization are expensed over the estimated useful lives of the assets on a straight-line basis as follows:

    Building improvements10 - 15 years
    Furniture, fixtures and equipment3 - 15 years

    Depreciation expense related to property and equipment for the years ended December 31, 2000 and 1999 was approximately $1,307,000 and $880,000, respectively.

    Goodwill

    Goodwill represents the excess of acquisition cost over the fair market value of net assets acquired in the GranCare Merger. Goodwill of approximately $53,177,000 was recorded at the Facilities and is being amortized on a straight-line basis over 30 years. Management periodically re-evaluates goodwill and makes any adjustments, if necessary, whenever events or changes in circumstances indicate that the carrying amount may not be recoverable or the estimated useful life has changed. Accumulated amortization at December 31, 2000 and 1999 was approximately $1,159,000 and $700,000,


    F-44

    respectively. Amortization of goodwill charged to expense was approximately $459,000 and $1,147,000 for the years ended December 31, 2000 and 1999, respectively.

    Impairment of long-lived assets

    Statement of Financial Accounting Standards No. 121, "Accounting for the Impairment of Long-Lived Assets to be Disposed Of," requires impairment losses to be recognized for long-lived assets when indicators of impairment are present and the undiscounted cash flows estimated to be generated by the long-lived assets are not sufficient to recover the assets' carrying amount. Goodwill is also evaluated for recoverability by estimating the projected undiscounted cash flows, excluding interest, of the related business activities.

    The impairment loss of long-lived assets, including goodwill, is measured by comparing the carrying amount of the asset to its fair value with any excess of the carrying value over the fair value written off. Fair market value is determined by various valuation techniques including discounted cash flow (see Note 7).

    Non-current liabilities

    Non-current liabilities principally include unfavorable lease obligations related to facilities acquired in the GranCare Merger. The unfavorable lease obligations are amortized as a reduction of rent expense over the remaining lease term.

    Revenue recognition

    Net patient revenue includes patient revenues payable by patients and amounts reimbursable by third party payors under contracts. Patient revenues payable by patients are recorded at established billing rates. Patient revenues to be reimbursed by contracts with third-party payors are recorded at the amount estimated to be realized under these contractual arrangements. Revenues from Medicare and Medicaid are generally based on reimbursement of the reasonable direct and indirect costs of providing services to program participants or, for the Facilities' cost reporting periods beginning January 1, 1999, determined under the Prospective Payment System ("PPS"). Management separately estimates revenues due from each third party with which it has a contractual arrangement and records anticipated settlements with these parties in the contractual period during which services were rendered.

    The amounts actually reimbursable under Medicare and Medicaid cost reimbursement programs for periods prior to January 1, 1999 are determined by filing cost reports that are then subject to audit and retroactive adjustment by the payor.

    Legislative changes to state or federal reimbursement systems may also retroactively affect recorded revenues. Changes in estimated revenues due in connection with Medicare and Medicaid may be recorded by management subsequent to the year of origination and prior to final settlement based on improved estimates. Such adjustments and final settlements with third party payors are reflected in operations at the time of the adjustment or settlement. Medicare revenues represented 21% and 23%, and Medicaid revenues represented 55% and 53% of net revenues for the years ended December 31, 2000 and 1999, respectively. On January 1, 1999, Mariner transitioned the Facilities to PPS for services to Medicare patients. Revenue recorded for 1999 consists of the aggregate payments expected from Medicare for individual claims at the appropriate payment rates, which include reimbursement for ancillary services.


    F-45


    In April 1995, the Health Care Finance Administration ("HCFA") issued a memorandum to its Medicare fiscal intermediaries as a guideline to assess costs incurred by inpatient providers relating to payment of occupational and speech language pathology services furnished under arrangements that include contracts between therapy providers and inpatient providers. While not binding on the fiscal intermediaries, the memorandum suggested certain rates to assist the fiscal intermediaries in making annual "prudent buyer" assessments of speech and occupational therapy rates paid by inpatient providers. In addition, HCFA has promulgated new salary equivalency guidelines effective April 1, 1998, which updated the then current physical therapy and respiratory therapy rates and established new guidelines for occupational therapy and speech therapy. These new payment guidelines were in effect until the Facilities transitioned to PPS, at which time payment for therapy services were included in the PPS rate. HCFA, through its intermediaries, is also subjecting physical therapy, occupational therapy and speech therapy to a heightened level of scrutiny resulting in increasing audit activity. A majority of the Facilities' provider and rehabilitation contracts provided for indemnification of the facilities for potential liabilities in connection with reimbursement for rehabilitation services. There can be no assurance that actions ultimately taken by HCFA with regard to reimbursement rates for such therapy services will not materially adversely affect the Facilities results of operations.

    Laws and regulations governing the Medicare and Medicaid programs are complex and subject to interpretation. Management believes that the Facilities are in compliance with all applicable laws and regulations, and is not aware of any pending or threatened investigations involving allegations of potential wrongdoing. While no such regulatory inquiries have been made, compliance with such laws and regulations can be subject to future government review and interpretation as well as significant regulatory action including fines, penalties, and exclusion from the Medicare and Medicaid programs.

    Use of estimates

    The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make certain estimates and assumptions that may affect the amounts reported in these financial statements and related notes. The actual results could differ from these estimates.

    Income taxes

    The Parent files a consolidated federal income tax return. Throughout the years and periods presented herein, the Facilities' operations were included in the Parent's income tax returns. The income tax provision reported in the combined financial statements is an allocation of the Parent's total income tax provision. The Facilities' allocation was determined based on a calculation of income taxes as if the Facilities were a separate taxpayer, in accordance with Statement of Financial Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS 109"). Income taxes paid was zero for all periods presented.

    Non-current deferred income taxes arise primarily from timing differences resulting from the recognition of rent expense for tax and financial reporting purposes and from the use of accelerated depreciation for tax purposes. Current deferred income taxes result from timing differences in the recognition of revenues and expenses for tax and financial reporting purposes which are expected to reverse within one year.


    F-46


    3.    Proceedings Under Chapter 11 of the Bankruptcy Code

    On January 18, 2000, Mariner and certain of its respective subsidiaries, including those subsidiaries operating the Facilities, filed voluntary petitions for relief under Chapter 11 of the Bankruptcy Code (the "Chapter 11 Proceedings"). Mariner is presently operating its business as a debtor-in-possession and is subject to the jurisdiction of the Bankruptcy Court while a plan of reorganization is formulated. As a debtor-in-possession, Mariner is authorized to operate its business but may not engage in transactions outside its ordinary course of business without the approval of the Bankruptcy Court.

    While the Chapter 11 Proceedings constituted a default under Mariner's and such subsidiaries' various financing arrangements, Section 362 of the Bankruptcy Code imposes an automatic stay that generally precludes any creditors and other interested parties under such arrangements from taking any remedial action in response to any such resulting default outside of the Chapter 11 Proceedings with obtaining relief from the automatic stay from the Bankruptcy Court.

    On January 19, 2000, Mariner received approval from the Bankruptcy Court to pay prepetition and postpetition employee wages, salaries, benefits and other employee obligations. The Bankruptcy Court also approved orders granting authority to pay prepetition claims of certain critical vendors, utilities and patient obligations. All other prepetition liabilities at December 31, 2000 are disclosed in Note 5 as liabilities subject to compromise. The Facilities have been and intend to continue to pay postpetition claims to all vendors and providers in the ordinary course of business.

    4.    Going Concern and Issues Affecting Liquidity

    The accompanying combined financial statements have been prepared assuming that the Facilities will continue to operate as a going concern. The Facilities have violated certain covenants of its loan agreement, have experienced significant losses and have a working capital deficiency of approximately $11,673,000 and a divisional deficit of approximately $34,687,000 as of December 31, 2000. Mariner and certain of its subsidiaries, including those subsidiaries operating the Facilities, filed voluntary petitions for relief under Chapter 11 of the Bankruptcy Code. These matters, among others, raise substantial doubt about the Facilities ability to continue as a going concern.

    As described in Note 1, on May 10, 2000 the Bankruptcy Court approved a settlement agreement between Mariner and SNH whereby the Facilities leased by Mariner and related personal property were assigned to affiliates of SNH. SNH agreed to provide working capital to the facilities. The agreement is effective at the close of business on June 30, 2000 and is subject to obtaining regulatory approvals in the states where the Facilities are located. At December 31, 2000, $5,760,000 had been advanced to the facilities by SNH.

    On December 31, 2000, SNH has approximately $173,000,000 available for borrowing under a $270,000,000 bank credit facility. Management of SNH believes that the available borrowings under the bank credit facility are sufficient to provide the necessary working capital to the Facilities for operations subsequent to the closing of the June 30, 2000 transaction.

    5.    Liabilities Subject to Compromise

    "Liabilities subject to compromise" represents liabilities incurred prior to the commencement of the Chapter 11 Proceedings. These liabilities, consisting primarily of long-term debt and certain accounts payable, represent the Facilities' estimate of known or potential prepetition claims to be resolved in connection with the Chapter 11 Proceedings. Such claims remain subject to future adjustments based on negotiations, actions of the Bankruptcy Court, further developments with respect to disputed


    F-47

    claims, future rejection of executory contracts or unexpired leases, determination as to the value of any collateral securing claims, treatment under the plan of reorganization and other events. Payment for these amounts will be established in connection with the plan of reorganization.

    A summary of the principal categories of claims classified as liabilities subject to compromise at December 31, 2000 is as follows (in thousands):

    Accounts payable and accrued expenses$6,223
    Long-term debt888

    $7,111

    6.    Impairment of Long-Lived Assets

    The revenues recorded by the Facilities under PPS are substantially less than the cost-based reimbursement it received previously. The implementation of PPS resulted in a greater than expected decline in reimbursement for inpatient services. Management determined that these revenue declines are other than temporary and are expected to have a materially adverse effect on future revenues and cash flow. As a result of such indicators of impairment, in the third quarter of 1999, a detailed analysis of the Facilities' long-lived assets and their estimated future cash flows was completed. The analysis resulted in the identification and measurement of an impairment loss of approximately $36,322,000.

    Each analysis included management's estimate of the undiscounted cash flows to be generated by these assets with a comparison to their carrying value. If the undiscounted future cash flow estimates were less than the carrying value of the asset then the carrying value was written down to estimated fair value. Goodwill associated with an impaired asset was included with the carrying value of that asset in performing both the impairment test and in measuring the amount of impairment loss related to the asset. Fair value was estimated based on the present value of future cash flows.

    The following is a summary of the impairment losses recognized during 1999 by asset category (in thousands):


    1999


    Goodwill$30,378
    Property and equipment5,944

    $36,322

    7.    Debt

    On December 28, 1990, a mortgage loan agreement was entered into for $15,000,000 with HRPT Properties, secured by two nursing home facilities' (Northwest Health Care Center and River Hills West Health Care Center) land, building and improvements. The interest rate on the note was 11.5%. The loan was repaid in September 1998 as part of the sale-leaseback transaction discussed in Note 6.

    On March 28, 1992, a loan agreement was entered into with HRPT Properties for the purpose of funding renovations to the Christopher East facility, maturing on January 31, 2013. Advances to AMS Properties, Inc. totaled approximately $883,000 for the years ended December 31, 2000 and 1999. The loan is interest bearing and principal is payable upon maturity. The interest rate on the note is 13.75%. The Bankruptcy Proceedings are considered an Event of Default as defined in the loan agreement. Current portion of long-term debt at December 31, 1999 includes the principal balance of


    F-48


    the note. In consideration of the terms of the Settlement Agreement, the Christopher East note obligation was terminated in July 2000. Interest paid was approximately $60,000 and $181,000 during the years ended December 31, 2000 and 1999, respectively.

    8.    Transactions with Affiliates

    Mariner provided various services to the Facilities including, but not limited to, financial, legal, insurance, information systems, employee benefit plans and certain administrative services, as required. The combined financial statements reflect charges for certain corporate general and administrative expenses from Mariner's corporate office to the Facilities. Such corporate charges represent allocations based on determinations management believes to be reasonable (5% of total revenues). Administrative costs charged by Mariner were approximately $2,133,000 and $4,347,000 for the years ended December 31, 2000 and 1999, respectively. For the year ended December 31, 2000, fees charged by SNH for management services were approximately $1,968,000, all of which have been paid.

    The Facilities participated in the various benefit plans of Mariner, primarily the profit sharing and 401(k) plans. These plans include matching provisions for employee contributions to the 401(k) plan. The financial statements reflect charges for benefits attributable to the Facilities' employees. Such amounts totaled approximately $108,000 and $221,000 for the years ended December 31, 2000 and 1999, respectively.

    Through March 31, 1998, the Facilities participated in a program for insurance of workers' compensation risks through a captive insurance subsidiary of Mariner. Effective March 31, 1998, Mariner purchased a fully-insured workers' compensation policy with no deductible or retention with a catastrophic policy in place to cover any loss above $500,000 per occurrence. Additionally, in 1998 Mariner purchased general and professional liability insurance through a third party. The maximum loss exposure with respect to this policy is $100,000 per occurrence.

    Mariner obtains and provides insurance coverage for health, life and disability, auto, general liability and workers' compensation through its self-insurance and outside insurance programs and allocates to the Facilities based on its estimate of the actual costs incurred on behalf of the Facilities. Total insurance costs allocated were approximately $2,537,000 and $4,876,000 000 for the years ended December 31, 2000 and 1999, respectively. These costs are included in facility general and administrative costs in the accompanying combined statements of operations.

    The Facilities purchased certain therapy services from rehabilitation subsidiaries of Mariner. These purchases amounted to approximately $0 and $2,955,000 for the years ended December 31, 2000 and 1999, respectively.

    9.    Commitments and Contingencies

    As discussed in Note 1, the Facilities are party to various agreements between GranCare and SNH. SNH is the lessor with respect to the Facilities leased by two subsidiaries of GranCare (the "Tenant Entities") under operating leases. Pursuant to a Collateral Pledge Agreement dated October 31, 1997, Mariner provided an unlimited guaranty to SNH, which is secured by a cash collateral deposit of $15,000,000, the earned interest on which is retained by SNH. In June 2000, the Facilities ceased payment of rents. As part of the Settlement Agreement, Mariner was released from its lease obligations.


    F-49

    Rent expense, net of amortization of unfavorable lease obligation, for all operating leases was approximately $8,748,000 and $9,314,000 for the years ended December 31, 2000 and 1999, respectively.

    From time to time, the Facilities have been subject to various legal proceedings in the ordinary course of business. In the opinion of management, except as described below, there are currently no proceedings which could potentially have a material adverse effect on the Facilities' financial position or results of operations after taking into account the insurance coverage maintained by Mariner. Although management believes that any of the proceedings discussed below will not have a material adverse impact on the Facilities if determined adversely to the Facilities, given the Facilities' current financial condition, lack of liquidity and the current lack of aggregate limit under Mariner's current GL/PL insurance policy, settling a large number of cases within the Company's $1 million self-insured retention limit could have a material adverse effect on the Facilities.

    On August 26, 1996, a class action complaint was asserted against GranCare in the Denver, Colorado District Court. On March 15, 1998, the Court entered an Order in which it certified a class action in the matter. On June 10, 1998, Mariner filed a Motion to Dismiss all claims and Motion for Summary Judgment Precluding Recovery of Medicaid Funds and these motions were partially granted by the Court on October 30, 1998. Plaintiffs filed a writ with the Colorado Supreme Court and an appeal with the Colorado Court of Appeals. The Supreme Court writ has been denied, the Court of Appeals matter has been briefed and Oral Argument was set for January 18, 2000. In accordance with the Chapter 11 Proceedings and more particularly, Section 362 of the Bankruptcy Code, this matter was stayed on January 18, 2000. However, Mariner did agree to limited relief from the stay in order to allow for certain parts of the appeal to continue. On January 4, 2001, the Court of Appeals reversed the District Court's decision. Mariner is currently considering whether to pursue a request for rehearing and/or appeal to the Colorado Supreme Court. The Company intends to vigorously contest the remaining allegations of class status.

    10.    Income Taxes

    The components of the net deferred tax asset are approximately as follows (in thousands):

     
     December 31,

     
     
     2000

     1999

     

     
    Deferred tax assets:     
     Bad debts $325 $598 
     Amounts related to property and equipment 1,681 1,585 
     Payroll and benefits 271 620 
     Unfavorable lease obligations and other liabilities 11,304 12,736 
     NOL carryforwards 11,878 7,205 
      
     
     
    Total deferred tax assets 25,459 22,744 
    Less valuation allowance (25,459)(22,744)
      
     
     
    Net deferred tax asset $— $— 
      
     
     

    The Facilities have established a full valuation allowance, which completely offsets all net deferred tax assets generated from the Facilities' net losses because its future realizability is uncertain. The net change in the valuation allowance was an increase of approximately $2,715,000 and $4,789,000 at December 31, 2000 and 1999, respectively.


    F-50


    The provision for income taxes varies from the amount determined by applying the Federal statutory rate to pre-tax loss as a result of the following:

     
     Year ended December 31,

     
     
     2000

     1999

     

     
    Federal statutory income tax rate (34.0)%(34.0)%
    Increase (decrease) in taxes resulting from:     
     State and local taxes, net of federal tax benefits (4.7)(1.4)
     Permanent book/tax differences, primarily resulting from goodwill amortization 2.1 0.9 
     Impairment of assets  23.6 
     Change in valuation allowance 36.6 10.9 
      
     
     
    Effective tax rate %%
      
     
     

    11.    Concentrations of Credit Risk

    Financial instruments that potentially subject the Facilities to concentration of credit risk consist principally of trade receivables. There have been, and the Facilities expect that there will continue to be, a number of proposals to limit reimbursement allowable to skilled nursing facilities. Should the related government agencies suspend or significantly reduce contributions to the Medicare or Medicaid programs, the Facilities' ability to collect its receivables would be adversely impacted.

    Management believes that the remaining receivable balances from various payors, including individuals involved in diverse activities, subject to differing economic conditions, do not represent a concentration of credit risk to the Facilities. Management continually monitors and adjusts its allowance for doubtful accounts associated with its receivables.

    12.    Fair Value of Financial Instruments

    The Facilities financial instruments include notes payable. Fair values for fixed rate debt instruments were estimated based on the present value of cash flows that would be paid on the note over the remaining note term using the Facilities' current incremental borrowing rate rather than the stated interest rate on the notes. The fair values of the financial instruments approximate their carrying values.


    F-51


    Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network) (Debtor in Possession as of January 20, 2000)


    SCHEDULE II — VALUATION AND QUALIFYING ACCOUNTS
    Years ended December 31, 2000 and 1999
    (dollars in thousands)

    Description

     Balance at beginning of year

     Charged (Credited) to operations

     Write-offs/
    Recoveries

     Other

     Balance at end of year


    Year ended December 31, 2000:          
     Allowance for doubtful accounts: $1,534 $1,758 $(1,458)$— $1,834
      
     
     
     
     
      $1,534 $1,758 $(1,458)$— $1,834
      
     
     
     
     
    Year ended December 31, 1999:          
     Allowance for doubtful accounts: $2,927 $4,233 $(5,468)$(158)$1,534
      
     
     
     
     
      $2,927 $4,233 $(5,468)$(158)$1,534
      
     
     
     
     

    F-52


    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

    To Crestline Capital Corporation:

    We have audited the accompanying consolidated balance sheets of CSL Group, Inc. and Subsidiaries (a business unit wholly owned by Crestline Capital Corporation through January 11, 2002) as Partitioned for Sale to SNH/CSL Properties Trust (see Notes 1 and 12) as of December 28, 2001 and December 29, 2000, and the related consolidated statements of operations, equity and cash flows for the fiscal years ended December 28, 2001, December 29, 2000 and December 31, 1999. These consolidated financial statements are the responsibility of management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

    We conducted our audits in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

    In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of CSL Group,LTA Holdings, Inc. and Subsidiaries as Partitioned for Sale to SNH/CSL Properties Trust, as ofat December 28, 200131, 2003 and December 29, 20002002, and the consolidated results of itstheir operations its equity and itstheir cash flows for each of the fiscalthree years in the period ended December 28, 2001, December 29, 2000 and December 31, 1999,2003, in conformity with accounting principles generally accepted in the United States.

    Vienna, VirginiaNashville, Tennessee
    February 18, 2002March 2, 2004, except for Note 5,
    as to which the date is March 26, 2004



    F-53



    CSL Group, Inc. and Subsidiaries as Partitioned for Sale to SNH/CSL Properties TrustLTA HOLDINGS, INC. AND SUBSIDIARIES


    CONSOLIDATED BALANCE SHEETS
    December 28, 2001 and December 29, 2000
    (in thousands)

     
     2001

     2000


    Assets      
    Property and equipment, net $628,552 $643,110
    Due from Marriott Senior Living Services, net  8,107  6,106
    Other assets  10,324  12,522
    Cash and cash equivalents  11,779  6,676
      
     
      Total assets $658,762 $668,414
      
     
    Liabilities and equity      
    Debt $245,304 $249,190
    Accounts payable and accrued expenses  1,099  701
    Deferred income taxes  62,001  63,660
    Other liabilities  15,686  17,342
      
     
      Total liabilities  324,090  330,893
      
     
    Equity:      
     Investments in and advances to parent  334,672  337,521
      
     
      Total liabilities and equity $658,762 $668,414
      
     
     
     December 31
     
     2003
     2002
     
     (dollars in thousands
    except per share amounts)

    ASSETS      
    Current assets:      
     Cash and cash equivalents $5,539 $5,042
     Accounts receivable, less allowance for doubtful accounts of $242 and $220 in 2003 and 2002, respectively  361  258
     Prepaid expenses and other current assets  3,028  3,275
      
     
    Total current assets  8,928  8,575

    Property and equipment

     

     

    177,348

     

     

    179,962
    Less accumulated depreciation and amortization  21,649  16,779
      
     
       155,699  163,183

    Restricted cash

     

     

    1,910

     

     

    1,621
    Investments in and advances to affiliates  258  234
    Goodwill  1,514  1,514
    Other assets, net  2,173  2,930
      
     
    Total assets $170,482 $178,057
      
     

    LIABILITIES AND EQUITY

     

     

     

     

     

     
    Current liabilities:      
     Accounts payable $752 $1,040
     Accrued payroll and payroll related items  2,223  1,760
     Deferred rent revenue  461  976
     Accrued interest  759  770
     Other accrued expenses  2,055  2,840
     Current maturities of long-term debt  4,176  2,548
     Current maturities of capital lease obligations  81  76
      
     
    Total current liabilities  10,507  10,010

    Deferred compensation

     

     

    142

     

     

    142
    Deferred revenue and other long-term liabilities  482  125
    Long-term debt, less current maturities  125,218  131,850
    Capital lease obligations, less current maturities  12,255  12,439
      
     
    Total liabilities  148,604  154,566

    Equity:

     

     

     

     

     

     
    Preferred stock, $.001 par value; 2,000,000 authorized shares; 601,001 issued and outstanding shares at December 31, 2003 and 2002  1  1
    Preferred stock additional paid-in capital  10,649  10,649
    Common stock, $.001 par value; 12,250,000 authorized shares; 4,879,172 and 4,851,242 issued and outstanding shares at December 31, 2003 and 2002, respectively  5  5
    Common stock additional paid-in capital  12,908  12,836
    Retained deficit  (1,685) 
      
     
    Total equity  21,878  23,491
      
     
    Total liabilities and equity $170,482 $178,057
      
     

    See Notes to Consolidated Financial Statements.accompanying notes.



    F-54



    CSL Group, Inc. and Subsidiaries as Partitioned for Sale to SNH/CSL Properties TrustLTA HOLDINGS, INC. AND SUBSIDIARIES


    CONSOLIDATED STATEMENTS OF OPERATIONS
    Fiscal Years Ended December 28, 2001, December 29, 2000 and December 31, 1999
    (in thousands)

     
     2001

     2000

     1999

     

     
    Revenues       
     Routine $253,709 $239,065 $223,794 
     Ancillary 23,752 22,821 22,704 
      
     
     
     
      277,461 261,886 246,498 
     Equity in earnings of affiliates 38 37 92 
      
     
     
     
       Total revenues 277,499 261,923 246,590 
      
     
     
     
    Operating costs and expenses       
     Property-level operating costs and expenses       
      Routine 162,575 153,049 145,778 
      Ancillary 13,442 14,493 15,414 
     Other operating costs and expenses       
      Depreciation and amortization 24,155 24,083 21,624 
      Management fees 18,143 15,658 14,965 
      Property taxes and other 9,025 9,263 8,549 
      Loss on impairment of asset   3,522 
      Other   1,650 
      
     
     
     
       Total operating costs and expenses 227,340 216,546 211,502 
      
     
     
     
    Operating profit 50,159 45,377 35,088 
    Corporate expenses (1,972)(1,917)(2,096)
    Interest expense (20,127)(19,586)(17,061)
    Interest income 792 942 773 
      
     
     
     
    Income before income taxes and extraordinary item 28,852 24,816 16,704 
    Provision for income taxes (11,540)(10,175)(6,849)
      
     
     
     
    Income before extraordinary item 17,312 14,641 9,855 
    Gain on early extinguishment of debt, net of taxes  253  
      
     
     
     
    Net income $17,312 $14,894 $9,855 
      
     
     
     
     
     Year ended December 31
     
     
     2003
     2002
     2001
     
     
     (dollars in thousands)

     
    Revenues $75,365 $55,106 $45,389 

    Expenses

     

     

     

     

     

     

     

     

     

     
    Facility operating expenses  52,915  38,093  30,754 
    Facility development and pre-rental expenses      212 
    General and administrative expenses  8,679  8,064  5,301 
    Depreciation and amortization  6,092  5,421  4,935 
    Impairment of long-lived assets  38  544  550 
      
     
     
     
       67,724  52,122  41,752 
      
     
     
     
    Income from operations  7,641  2,984  3,637 

    Other income (expenses):

     

     

     

     

     

     

     

     

     

     
     Rental income    90  116 
     Gain (loss) on sale of assets  1,529  (104) (2,055)
     Interest income  54  60  126 
     Gain (loss) from early extinguishment of debt  (366) 92  587 
     Interest expense  (10,558) (7,513) (7,897)
     Equity in income (losses) of affiliates  72  (200) 166 
     Minority interest in income of consolidated entity  (57) (105) (75)
      
     
     
     
    Total other income (expenses)  (9,326) (7,680) (9,032)
      
     
     
     
    Net loss $(1,685)$(4,696)$(5,395)
      
     
     
     

    See Notes to Consolidated Financial Statements.accompanying notes.



    F-55


    CSL Group, Inc. and Subsidiaries as Partitioned for Sale to SNH/CSL Properties TrustLTA HOLDINGS, INC. AND SUBSIDIARIES


    CONSOLIDATED STATEMENTS OF EQUITY
    Fiscal Years Ended December 28, 2001, December 29, 2000 and December 31, 1999
    (dollars in thousands)

    Balance, January 1, 1999$398,803
    Net income9,855
    Advances to parent, net(11,526)

    Balance, December 31, 1999397,132
    Net income14,894
    Advances to parent, net(74,505)

    Balance, December 29, 2000337,521
    Net income17,312
    Advances to parent, net(20,161)

    Balance, December 28, 2001$334,672

     
      
      
      
      
      
     Preferred Stock
     Common Stock
      
      
     
     
     Number of
    Units

     Class A
    Units

     Class B
    Units

     Class C
    Units

     Class D
    Units

     Shares
     Amount
     Additional
    Paid-in
    Capital

     Shares
     Amount
     Additional
    Paid-in
    Capital

     Retained
    Deficit

     Total
     
    Balance at December 31, 2000 20,906,212 $2,946 $12,394 $5,561 $6,356  $ $  $ $ $ $27,257 
     Net loss   (747) (3,874) (361) (413)             (5,395)
      
     
     
     
     
     
     
     
     
     
     
     
     
     
    Balance at December 31, 2001 20,906,212  2,199  8,520  5,200  5,943              21,862 
     Issuance of units 6,355,000  1,834  4,466    25              6,325 
     Net loss   (823) (3,355) (242) (276)             (4,696)
     Conversion to C corporation (27,261,212) (3,210) (9,631) (4,958) (5,692)601,001  1  10,649 4,851,242  5  12,836     
      
     
     
     
     
     
     
     
     
     
     
     
     
     
    Balance at December 31, 2002          601,001  1  10,649 4,851,242  5  12,836   $23,491 
     Issuance of shares               27,500    69    69 
     Exercise of options               430    3    3 
     Net loss                     (1,685) (1,685)
      
     
     
     
     
     
     
     
     
     
     
     
     
     
    Balance at December 31, 2003  $ $ $ $ 601,001 $1 $10,649 4,879,172 $5 $12,908 $(1,685)$21,878 
      
     
     
     
     
     
     
     
     
     
     
     
     
     

    See Notes to Consolidated Financial Statements.accompanying notes.



    F-56



    CSL Group, Inc. and Subsidiaries as Partitioned for Sale to SNH/CSL Properties TrustLTA HOLDINGS, INC. AND SUBSIDIARIES


    CONSOLIDATED STATEMENTS OF CASH FLOWS
    Fiscal Years Ended December 28, 2001, December 29, 2000 and December 31, 1999
    (in thousands)

     
     2001

     2000

     1999

     

     
    Operating activities       
    Net income $17,312 $14,894 $9,855 
    Adjustments to reconcile net income to cash from operations:       
     Depreciation and amortization 24,155 24,083 21,624 
     Gain on early extinguishment of debt, net of taxes  (253) 
     Loss on impairment of asset   3,522 
     Amortization of debt premiums and deferred financing costs 85 (710)(1,550)
     Change in amounts due from Marriott Senior Living Services (2,001)(377)2,156 
     Change in other operating accounts (878)11,867 2,820 
      
     
     
     
    Cash provided by operations 38,673 49,504 38,427 
      
     
     
     
    Investing activities       
     Expansions of senior living communities  (3,204)(18,451)
     Purchase of minority partnership interest   (7,010)
     Other capital expenditures (10,549)(10,380)(9,239)
     Other 341 998 535 
      
     
     
     
    Cash used in investing activities (10,208)(12,586)(34,165)
      
     
     
     
    Financing activities       
     Repayments of debt (3,201)(47,250)(4,197)
     Issuances of debt  92,370  
     Net advances to parent (20,161)(74,505)(11,526)
     Other  (3,863) 
      
     
     
     
    Cash used in financing activities (23,362)(33,248)(15,723)
      
     
     
     
    Increase (decrease) in cash and cash equivalents 5,103 3,670 (11,461)
    Cash and cash equivalents, beginning of year 6,676 3,006 14,467 
      
     
     
     
    Cash and cash equivalents, end of year $11,779 $6,676 $3,006 
      
     
     
     
     
     Year ended December 31
     
     
     2003
     2002
     2001
     
     
     (dollars in thousands)

     
    Operating activities          
    Net loss $(1,685)$(4,696)$(5,395)
    Adjustments to reconcile net loss to net cash provided by operating activities:          
      Depreciation and amortization  6,092  5,421  4,935 
      Equity in (income) losses of affiliates  (72) 200  (166)
      (Gain) loss on sale of assets and impairment  (1,491) 648  2,605 
      (Gain) loss from early extinguishment of debt  366  (92) (587)
      Non-cash compensation expense  69  25   
      Minority interest in income of consolidated entity  57  105  75 
      Amortization of deferred revenue  (20) (102) (117)
      Amortization of pre-rental costs      136 
      Provision for doubtful accounts  132  147  124 
      Changes in operating assets and liabilities:          
       Accounts receivable  (180) (275) (60)
       Prepaid expenses and other  (267) (1,862) 809 
       Accounts payable  (283) 160  (87)
       Accrued expenses  (760) 3,407  (1,166)
      
     
     
     
    Net cash provided by operating activities  1,958  3,086  1,106 

    Investing activities

     

     

     

     

     

     

     

     

     

     
    Purchase of Manorhouse communities    (764)  
    Purchases of property and equipment  (1,858) (866) (846)
    Net proceeds from sale of property and equipment  54  2,322  8,553 
    Proceeds from partial sale of Morningside of Albany investment  905     
    Distributions from investments  100  148  459 
    Distributions to minority interest holder    (740) (75)
    Advances to affiliates  (37) 12   
    Increase in other assets  (216) (59) 387 
      
     
     
     
    Net cash provided by (used in) investing activities  (1,052) 53  8,478 

    Financing activities

     

     

     

     

     

     

     

     

     

     
    Proceeds from long-term debt  14,749  56,370  6,147 
    Principal payments on long-term debt  (14,802) (55,444) (15,190)
    Financing costs paid  (356) (1,741) (343)
      
     
     
     
    Net cash used in financing activities  (409) (815) (9,386)
      
     
     
     
    Net change in cash and cash equivalents  497  2,324  198 
    Cash and cash equivalents at beginning of year  5,042  2,718  2,520 
      
     
     
     
    Cash and cash equivalents at end of year $5,539 $5,042 $2,718 
      
     
     
     

    Supplemental cash flow information:

     

     

     

     

     

     

     

     

     

     
     Interest paid during the period $10,569 $7,025 $8,131 
      
     
     
     

    Supplemental schedule of noncash transactions:

     

     

     

     

     

     

     

     

     

     
     Additions of property and equipment through new capital leases $ $ $70 
     Additions of property and equipment through assumption of debt and issuance of capital $ $59,627 $ 
      
     
     
     

    See Notes to Consolidated Financial Statements.accompanying notes.



    F-57



    CSL Group, Inc. and Subsidiaries as Partitioned for Sale to SNH/CSL Properties TrustLTA HOLDINGS, INC. AND SUBSIDIARIES


    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    December 31, 2003

    1.    Basis of Presentation and Organization

    On June 21, 1997, Crestline Capital Corporation ("Crestline Capital", formerly known as HMC Senior Living Communities, Inc.), a wholly owned subsidiary of Host Marriott Corporation ("Host Marriott"), acquired all the outstanding stock of CSL Group, Inc. and subsidiaries ("CSL Group", formerly known as Forum Group, Inc. "Forum") from Marriott Senior Living Services, Inc. ("MSLS"), a subsidiary of Marriott International, Inc., pursuant to a stock purchase agreement dated June 21, 1997. In connection with the acquisition, Crestline Capital acquired the ownership of 29 senior living communities, and assigned to MSLS its interest as manager under long-term operating agreements. Subsequent to its acquisition of Forum, subsidiaries of Crestline Capital acquired two additional senior living communities. On December 29, 1998, Crestline Capital became a publicly traded company when Host Marriott completed its plan of reorganizing its business operations by spinning-off Crestline Capital to the shareholders of Host Marriott, as part of a series of transactions pursuant to which Host Marriott elected to be considered a real estate investment trust.

    On August 9, 2001, Crestline Capital and CSL Group entered into a stock purchase agreement (the "Stock Purchase Agreement") with Senior Housing Properties Trust ("SNH") and SNH/CSL Properties Trust ("SNH/CSL"). Pursuant to the Stock Purchase Agreement, SNH/CSL would purchase the stock of CSL Group and certain other subsidiaries of Crestline Capital that compose Crestline Capital's senior living business (the "Partitioned Business") for $600 million. The transaction was subject to a successful vote by at least two-thirds of Crestline Capital's shareholders, arranging additional mortgage debt financing, obtaining certain consents and customary closing conditions. The sale transaction closed on January 11, 2002 (see Note 12).

    These consolidated financial statements include only the assets and liabilities, along with the results from operations generated from the Partitioned Business, as described in the Stock Purchase Agreement. The Partitioned Business is an organizational unit of Crestline Capital and is not a distinct legal entity. As of December 28, 2001, the Partitioned Business consisted of the ownership of 31 senior living communities, a general partnership interest in one senior living community and a second mortgage note receivable on a senior living community.

    The Securities and Exchange Commission, in Staff Accounting Bulletin Number 55 (SAB 55), requires that historical financial statements of a subsidiary, division, or lesser business component of another entity include certain expenses incurred by the parent on its behalf. These expenses include officer and employee salaries, rent or depreciation, advertising, accounting and legal services, other selling, general and administrative expenses and other such expenses. Investments and advances from parent represents the net amount of investments and advances made by Crestline Capital as a result of the acquisition and operation of the Partitioned Business. These financial statements include the adjustments necessary to comply with SAB 55.

    The Partitioned Business operated as a wholly-owned business unit of Crestline Capital utilizing Crestline Capital's employees, insurance and administrative services since the Partitioned Business had no employees. Periodically, certain operating expenses, capital expenditures and other cash requirements of the Partitioned Business were paid by Crestline Capital and charged directly or allocated to the Partitioned Business. Certain general and administrative costs of Crestline Capital were allocated to the Partitioned Business using a variety of methods, principally including Crestline Capital's specific identification of individual cost items and otherwise through allocations based upon estimated levels of effort devoted by its general and administrative departments to individual entities or relative measures of size of the entities based on assets or revenues. In the opinion of management, the


    F-58


    methods for allocating corporate, general and administrative expenses and other direct costs are reasonable.

    2. Summary of Significant Accounting Policies

    Organization

            LTA Holdings, Inc. ("LTA" or the "Company"), a Delaware corporation and known formerly as LifeTrust America, LLC, owns, develops and/or operates assisted living communities which provide housing to senior citizens who need help with activities of daily living such as bathing and dressing. The Company provides personal care and support services and makes available routine nursing services designed to meet the needs of its residents. As of December 31, 2003, the Company manages or owns and operates communities in Alabama, Georgia, Kentucky, North Carolina, South Carolina, Tennessee and Virginia.

            The Company was organized in September 1996 and a formal limited liability company agreement was entered into effective October 8, 1996 and was amended and restated on February 4, 1997, January 31, 2000 and July 26, 2000. Morningside Management, Inc. ("MMI") was a predecessor company to LifeTrust America, LLC. MMI was an assisted living development company based in Nashville, Tennessee.

            On December 31, 2002, the Company, then a Delaware limited liability company, was converted to a C Corporation. All units in the limited liability company were converted to shares of the corporation on the basis of one share of stock for each five surrendered units (see Note 7).

    Principles of consolidationConsolidation

    The consolidated financial statements include the accounts of the Partitioned BusinessCompany, its wholly-owned subsidiaries and its majority-owned subsidiaries and controlled affiliates. Investments in affiliates owned 20 percent or more and over which the Partitioned BusinessCompany exercises majority-voting control and for which control is other than temporary. All significant intercompany balances and transactions have been eliminated in consolidation. Investments in other non-consolidated affiliated companies in which the Company has a non-majority ownership position or in which the ability to exercise significant influence, butCompany does not have control are accounted for usingunder the equity method. All material intercompany transactions and balances have been eliminated.

    Fiscal yearMinority Interest

    The Partitioned Business's fiscal year ends on        Minority interest represents the Friday nearest to December 31.proportionate equity interest of other owners in the Company's consolidated subsidiaries that are not wholly-owned.

    RevenuesRevenue Recognition

    Revenues represent operating revenues from senior living communities. Routine revenuesare recorded when services are rendered and consist of residentresidents' rental fee for basic housing, fees and health care service revenues, which are generated primarily from monthly charges for independent and assisted living apartments and special care center rooms and daily charges for healthcare beds and are recognized monthly based on the terms of the residents' agreements. Advance payments received forassociated with additional support services are deferred until the services are provided. Ancillary revenue is generatedsuch as personalized assistance on a "feefee for service"service basis and fees for supplemental items requested by residentsmanagement services provided to unowned facilities.

    Advertising Costs

            The Company expenses all advertising costs upon first showing. Advertising expenses were $411,000, $354,000 and is recognized as$249,000 for the services are provided.years ended December 31, 2003, 2002 and 2001, respectively.

    A portion of revenues from health care services was attributable to patients whose bills are paid by Medicare or Medicaid under contractual arrangements. For fiscalComprehensive Income

            Comprehensive loss equals net loss for all years subsequent to 1998, the Partitioned Business is generally paid a fixed payment rate for its Medicare and Medicaid services and therefore, there are no contractual allowances for these fiscal years in the Partitioned Business's consolidated financial statements.presented.



    Cash and Cash Equivalents

            The Company considers cash and cash equivalents

    All to include currency on hand, demand deposits and all highly liquid investments with a maturity of three months or less at the date of purchasepurchase. At various times during the year, the Company's cash and cash equivalents balances exceeded the federally insured limit. Cash and cash equivalents are considered cash equivalents.maintained at high quality financial institutions and management believes exposure to credit risk is not significant.

    Accounts Receivable

            The Company's services are generally not covered by health insurance and therefore monthly fees are generally receivable to the Company from the residents, their family or other responsible parties. The Company evaluates the collectibility of its accounts receivable based on the age of the receivable and the payment history for the residents. The allowance for doubtful accounts is generally established for accounts receivable exceeding 90 days.

    Property and equipmentEquipment

    Property and equipment are recordedstated at cost. Replacementscost and include interest costs and property taxes incurred during the construction period, as well as other costs directly related to the development and construction of the communities. Maintenance and repairs are charged to income as incurred, and replacements and significant improvements that extend the useful lifeare capitalized.

            Depreciation, including amortization of property and equipment are capitalized. Depreciationunder capital leases, is computed using the straight-line method over the estimated useful lives of the assets generally 40as follows:

    Building and building improvements15-40 years
    Furniture and equipment3-15 years

            Depreciation expense, which includes the depreciation of assets held under capital leases, was approximately $5,442,000, $4,600,000 and $4,400,000 for the years ended December 31, 2003, 2002 and 2001, respectively.

    Impairment of Long-Lived Assets

            The Company reviews its long-lived assets for buildingsimpairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. On long-lived assets classified as held and threeused, the Company determines whether the sum of undiscounted estimated cash flows expected from the use of the assets is less than the carrying value. If such measurement indicates a possible impairment, the estimated fair value of the assets is compared to 10 yearstheir net book value in order to measure the impairment charge, if any. When the criteria has been met for long-lived assets to be classified as held for sale, the assets are recorded at the lower of carrying value or fair market value, less selling costs (see Note 3).



    Restricted Cash

            Restricted cash includes cash held by lenders under loan agreements in escrow for future property repairs and improvements, as well as furniture and equipment. Leasehold improvementsequipment replacements.

    Goodwill

            Goodwill is stated at cost based on the excess of purchase price over the fair value of assets acquired. Prior to the adoption of Statement of Financial Accounting Standards ("SFAS") No. 142, "Goodwill and Other Intangible Assets," on January 1, 2002, the Company amortized goodwill on an estimated useful life of 30 years using the straight-line method.

            In June 2001, the Financial Accounting Standards Board ("FASB") issued SFAS No. 142, effective for fiscal years beginning after December 15, 2001. Under the new rules of SFAS No 142, goodwill and intangible assets with indefinite lives are no longer amortized but subject to annual impairment tests in accordance with the Statement. The Company completed its goodwill transitional testing and its required annual impairment tests, and determined that goodwill had not been impaired. Any subsequent impairment losses will be reflected in income from operations in the consolidated statements of operations. Had the Company been accounting for its goodwill under SFAS No. 142 for all periods presented, the Company's net loss would have been as follows:

     
     Year ended December 31,
     
     
     2003
     2002
     2001
     
    Reported net loss $(1,685)$(4,696)$(5,395)
    Add back goodwill amortization      59 
      
     
     
     
    Adjusted net loss $(1,685)$(4,696)$(5,336)
      
     
     
     

    Deferred Financing Costs

            Costs incurred in connection with obtaining permanent financing for facilities have been deferred and are amortized over the shorterterm of the lease termfinancing using the effective interest method. Deferred financing costs are included in other assets in the accompanying consolidated balance sheets totaling approximately $2,078,000 and $2,440,000, net of accumulated amortization, as of December 31, 2003 and 2002, respectively.

    Income Taxes

            As of January 1, 2003, the Company uses the liability method of accounting for income taxes. Under the liability method, deferred tax assets and liabilities are based on temporary differences between financial statements and income tax bases of assets and liabilities, measured at tax rates that will be in effect when the differences are expected to reverse.

            The Company was taxed as a limited liability company for all periods prior to December 31, 2002. Accordingly, the Company's income/loss was treated as taxable income/loss by its members on their respective tax returns. However, the Company did provide for taxes on the earnings of its affiliated corporate entities.



    General and Professional Liability Insurance

            The Company maintains general and professional liability insurance coverage on a claims-made basis with limits of $1,000,000 per occurrence and $3,000,000 in the aggregate. The Company also maintains umbrella coverage with a limit of $5,000,000. Historically, the Company has not incurred any claims of significance related to these policies.

    Accounting for Stock-Based Compensation

            The Company grants stock options for a fixed number of shares to employees with an exercise price equal to or greater than the useful livesestimated fair value of the shares at the date of grant. The Company accounts for option grants in accordance with Accounting Principles Board Opinion ("APB") No. 25, "Accounting for Stock Issued to Employees," and related assets.interpretations, as permitted under SFAS No. 123 "Accounting for Stock-Based Compensation," and SFAS No. 148, "Accounting for Stock-Based Compensation—Transition and Disclosure." The Company concludes that the pro forma disclosures under SFAS No. 123 and SFAS No. 148 are not necessary due to the immateriality of value of its share options.

    In cases where management is holding for sale a particular property, management assesses impairment based on whether the estimated sales price less costFair Value of disposal of each individual property to be sold is less than the net book value. A property is considered to be held for sale when a decision is made to dispose of the property. Otherwise, impairment is assessed based on whether it is probable that undiscounted future cash flows from each property will be less than its net book value. If a property is impaired, its basis is adjusted to its fair value.


    F-59


    Concentration of credit riskFinancial Instruments

    Financial instruments that potentially subject the Partitioned Business to significant concentration of credit risk consist principally        The carrying amounts of cash and cash equivalents.equivalents approximate fair value because of the short-term nature of these accounts. The Partitioned Business maintains cash and cash equivalents with various high credit-quality financial institutions and limits thecarrying amount of credit exposure with any institution.

    Working capital

    Pursuantthe Company's debt approximates management's estimate of fair value as the interest rates approximate the current rates available to the terms of the senior living operating agreements (see Note 6), the Partitioned Business is required to provide MSLS with working capital and supplies to meet the operating needs of the senior living communities. MSLS converts cash advanced by the Partitioned Business into other forms of working capital consisting primarily of operating cash, inventories, resident deposits and trade receivables and payables which are maintained and controlled by MSLS. Upon the termination of the operating agreements, MSLS is required to convert working capital and supplies into cash and return it to the Partitioned Business. As a result of these conditions, the individual components of working capital and supplies controlled by MSLS are not reflected in the Partitioned Business's consolidated balance sheets, however, the net working capital advanced is included in due from Marriott Senior Living Services on the Partitioned Business's consolidated balance sheets.

    Deferred revenue

    Monthly fees deferred for the non-refundable portion of the entry fees are recorded as deferred revenue and included in other liabilities in the Partitioned Business's consolidated balance sheets. These amounts are recognized as revenue as services are performed over the expected term of the residents' contracts.

    Liability for future health care services

    Certain resident and admission agreements at the communities entitled residents to receive limited amounts of health care up to defined maximums. The estimated liabilities associated with the health care obligation have been accrued in other liabilities in the Partitioned Business's consolidated balance sheets. As of December 28, 2001 and December 29, 2000, the liability totaled $815,000 and $977,000, respectively.Company.

    Use of estimates in theEstimates

            The preparation of financial statements

    The preparation ofthe accompanying consolidated financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Although these estimates are based on management's knowledge of current events, they may ultimately differ from actual results.

    Reclassifications

            Certain prior period amounts have been reclassified to conform with the current period presentation.

    Impact of assets and liabilities and disclosure of contingent assets and liabilitiesRecently Issued Accounting Standards

            In June 2002, the FASB issued SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal Activities." SFAS No. 146 requires companies to recognize costs associated with an exit or disposal activity when they are incurred rather than at the date of a commitment to an exit or disposal plan. The provisions for SFAS No. 146 are to be applied for exit or disposal activities initiated after December 15, 2002. Adoption of this standard did not impact the 2003 consolidated financial statementsstatements; however, if the Company initiates exit or disposal activities in the future, SFAS No. 146 could have a material effect on timing of the recognition of exit costs in future financial statements.



            In January 2003, the FASB issued Interpretation No. 46, "Consolidation of Variable Interest Entities" (FIN 46, as amended by FIN 46R). This interpretation of Accounting Research Bulletin ("ARB") No. 51, "Consolidated Financial Statements," sets forth criteria under which a company must consolidate certain variable interest entities. FIN 46 places increased emphasis on controlling financial interests when determining if a company should consolidate a variable interest entity. FIN 46 will be effective for the Company as of January 1, 2005 for variable interest entities entered into prior to January 1, 2004 and immediately for variable interest entities entered into subsequent to January 1, 2004. The Company is evaluating the reported amountsimpact of revenuesthe adoption of this standard and expenses duringhas not yet determined the reporting period. Actualeffect of adoption on its financial position and results could differ from those estimates.of operations.

            SFAS No. 150, "Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity," issued in May 2003, establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. It requires that an issuer classify a financial instrument that is within its scope as a liability (or an asset in some circumstances). Many of these instruments were previously classified as equity. SFAS No. 150 is generally effective for financial instruments created or modified after May 31, 2003, and is otherwise effective for the Company as of January 1, 2004. However, the transition requirements for certain mandatorily redeemable shares were revised by the FASB in November 2003. Many of the provisions of SFAS No. 150 related to mandatorily redeemable shares were deferred indefinitely. The Company did not create or modify financial instruments under the provisions of SFAS No. 150 subsequent to May 2003 and therefore, the standard did not impact the 2003 consolidated financial statements. The Company is evaluating the impact of the full adoption of this standard and has not yet determined the effect of adoption on its financial position and results of operations.

    New2. Acquisition of Assisted Living Communities

            On October 1, 2002, the Company acquired nine assisted living communities (located in North Carolina and Virginia) from Manorhouse Retirement Centers, Inc. ("Manorhouse"), an assisted living company, in order to expand the Company's presence in the southeastern United States. The Company purchased $59.6 million in land, buildings and equipment and other assets of approximately $1.7 million (aggregate purchase price of approximately $33.0 million, net of assumed debt of approximately $27.7 million and other current liabilities of approximately $625,000). As consideration for the purchase, the Company issued 1,784,235 Class A Units and 4,465,765 Class B Units (a 23% voting interest) to Manorhouse at $1.00 per unit. These units were exchanged for Series A and Series B Common Stock on December 31, 2002, in the ratio of five (5) units for one (1) share (see Note 7). In addition to the units issued, the Company paid approximately $764,000 in cash (including $490,000 of capitalized direct and/or out of pocket expenses related to the acquisition), and borrowed approximately $26.0 million of new debt to pay off existing debt and complete the transaction.



            The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the date of acquisition (in thousands):

    Current assets $1,763 
    Property and equipment  59,627 
      
     
    Total assets acquired  61,390 

    Current liabilities

     

     

    (625

    )
    Debt  (27,746)
      
     
    Total liabilities assumed  (28,371)
      
     
    Net assets acquired $33,019 
      
     

            The results of operations for the acquired facilities are included in the consolidated statements of financial accounting standardsoperations from the acquisition date forward.

    3. Property and Equipment

            The Company's property and equipment are stated at cost and consist of the following at December 31 (in thousands):

     
     2003
     2002
     
    Land $13,295 $13,705 
    Buildings and building improvements  149,042  151,514 
    Furniture and equipment  15,011  14,743 
      
     
     
       177,348  179,962 
    Less accumulated depreciation and amortization  (21,649) (16,779)
      
     
     
    Total $155,699 $163,183 
      
     
     

            Land, buildings and building improvements and furniture and equipment relating to communities serve as collateral for long-term debt (see Note 5).

    During July2002, the Company sold its operating community in Elizabethtown, Kentucky. This property was under a one-year lease agreement with an option to purchase, executed in June 2001. The lessee managed and operated the facility, while the Company owned the property and equipment and related debt. The lease income of approximately $64,000 and $116,000 for the years ended December 31, 2002 and 2001 is included in rental income in the accompanying consolidated statements of operations. Also during 2002, the Company sold an excess parcel of land in Stockbridge, Georgia. Gross sales proceeds from these properties were $2,440,000 resulting in a net loss on these sales of $74,000. Total indebtedness extinguished from the proceeds of the sales was $1,954,000.

            During 2001, the Financial Accounting Standards Board issued StatementCompany sold excess parcels of Financial Accounting Standards ("SFAS") No. 141, "Business Combinations", SFAS No. 142, "Goodwillland and Intangible Assets"several operating and SFAS No. 143, "Accounting for Asset Retirement Obligations" andvacant properties. Gross sales proceeds from these properties were $9,282,000 resulting in a net loss on these sales of $2,055,000. Total indebtedness extinguished from the proceeds of the sales was $8,044,000.


    Impairment of Long-Lived Assets

            On January 1, 2002, the Company adopted the provisions of SFAS No. 144, "Accounting for the Impairment andor Disposal of Long-Lived Assets". In the opinion of management the adoption of these statements will not have a material effect on the Partitioned Business's consolidated financial statements.


    F-60

    3.    Property and Equipment

    Property and equipment consists of the following:

     
     2001

     2000

     

     
     
     (in thousands)

     
    Land $107,425 $107,425 
    Buildings and leasehold improvements 569,144 564,867 
    Furniture and equipment 55,527 49,292 
      
     
     
      732,096 721,584 
    Less accumulated depreciation and amortization (103,544)(78,474)
      
     
     
      $628,552 $643,110 
      
     
     

    In 1999, management determined that one of its senior living communities was impaired as a result of a deterioration of the community's operating results due to its size and age and the new supply of communities in its market. A $3.5 million pre-tax charge was recorded to reduce the net book value of the property to its fair value.

    4.    Restricted Cash

    Restricted cash, which is included in other assets on the Partitioned Business's consolidated balance sheets, consists of the following:

     
     2001

     2000


     
     (in thousands)

    Debt service escrows $1,137 $1,137
    Fixed asset escrows 4,537 4,878
    Real estate tax escrows 1,507 1,697
    Insurance escrows 163 64
      
     
      $7,344 $7,776
      
     

    The debt service, fixed asset, real estate tax and insurance escrows consist of cash transferred into segregated escrow accounts out of revenues generated by the senior living communities, pursuant to the secured debt agreements. Funds from these reserves are periodically disbursed by the collateral agent to pay for debt service, capital expenditures, insurance premiums and real estate taxes relating to the secured properties. In addition, the fixed asset escrows also include cash transferred into segregated escrow accounts pursuant to the senior living community operating agreements to fund certain capital expenditures at the senior living communities (see Note 6).


    F-61

    CSL Group, Inc. and Subsidiaries as Partitioned for Sale to SNH/CSL Properties Trust


    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

    5.    Leases

    The Partitioned Business is the lessee under capital and operating leases. Future minimum annual rental commitments for all non-cancelable leases as of December 28, 2001 are as follows:

     
     Capital
    Leases

     Operating
    Leases

     
     (in thousands)


    2002 $1,258 $281
    2003 1,477 281
    2004 1,384 281
    2005 1,384 281
    2006 1,384 281
    Thereafter 7,008 1,924
      
     
    Total minimum lease payments 13,895 $3,329
        
    Less amount representing interest (4,541) 
      
      
    Present value of minimum lease payments $9,354  
      
      

    The Partitioned Business leases two senior living communities under capital leases expiring in 2016. Upon the expiration of the lease or anytime prior to lease expiration, the Partitioned Business has the first right of refusal to submit a counter offer to any acceptable bona fide offer from a third party within 30 days of notice from the lessor. If the Partitioned Business fails to exercise its right of first refusal, then the lessor may proceed with the sale of the leased property and all assets therein. The assets recorded under capital leases, which are included in property and equipment on the Partitioned Business's consolidated balance sheets, were $12.6 million and $13.4 million as of December 28, 2001 and December 29, 2000, respectively, net of accumulated amortization of $4.8 million and $3.6 million, respectively. The amortization for assets recorded under capital leases is included in depreciation and amortization on the Partitioned Business's consolidated statements of operations.

    The Partitioned Business also has one long-term operating ground lease which expires in 2013. The operating lease includes three renewal options exercisable in five-year increments through the year 2028.

    Rent expense for fiscal years 2001, 2000 and 1999 was $279,000, $278,000 and $281,000, respectively.

    6.    Operating Agreements

    The senior living communities are subject to operating agreements which provide for MSLS to operate the senior living communities, generally for an initial term of 25 to 30 years with renewal terms subject to certain performance criteria at the option of MSLS of up to an additional five to ten years. The operating agreements provide for payment of base management fees equal to five percent of revenues and incentive management fees equal to 20% of operating profit (as defined in the operating agreements) over a priority return to the owner. In the event of early termination of the operating agreements, MSLS will receive additional fees based on the unexpired term and expected future base and incentive management fees. The Partitioned Business has the option to terminate certain, but not all, management agreements if specified performance thresholds are not satisfied. No operating agreement with respect to a single community is cross-collateralized or cross-defaulted to any other operating agreement, and any single operating agreement may be terminated following a default by the


    F-62

    Partitioned Business or MSLS, although such termination will not trigger the cancellation of any other operating agreement.

    Most of the senior living communities are also subject to pooling agreements whereby for the limited purpose of calculating management fees and exercising certain termination rights under the operating agreements, the management fees and rights are considered in the aggregate for the senior living communities in each pool.

    The operating agreements require MSLS to furnish certain services ("Central Administrative Services") which are generally furnished on a central or regional basis to other senior living communities in the Marriott retirement community system. Such services will include the following: (i) marketing and public relations services; (ii) human resources program development; (iii) information systems support and development; and (iv) centralized computer payroll and accounting services. In lieu of reimbursement for such services, MSLS is paid an amount equal to 2% of revenues. Generally, through the earlier of (i) the end of the seventh year of the operating agreement or (ii) the date upon which certain performance criteria have been met, 50% of the Central Administrative Services fee is payable only to the extent that operating profit for the communities exceeds a priority return to the owner. However, the payment of fees for the Central Administrative Services were generally waived for the first year of the operating agreement.

    The Partitioned Business is required under the operating agreements to contribute a percentage of revenues into an interest-bearing reserve account to cover the cost of (a) certain routine repairs and maintenance to the senior living communities which are normally capitalized and (b) replacements and renewals to the senior living communities' property and improvements. The annual contribution amount (expressed as a percentage of revenues) generally will be 2.65% through fiscal year 2002, 2.85% for fiscal years 2003 through 2007, and 3.5% thereafter. The amount contributed for fiscal years 2001, 2000 and 1999 was $7.3 million, $6.9 million and $6.4 million, respectively. The operating agreements provide that the Partitioned Business shall separately fund the cost of certain major or non-routine repairs, alterations, improvements, renewals and replacements to the senior living communities.

    7.    Debt

    Debt consists of the following as of December 28, 2001 and December 29, 2000. See Note 12 "Subsequent Event,Assets." for a discussion of 2002 transactions:

     
     2001

     2000


     
     (in thousands)

    LaSalle mortgage debt secured by eight senior living communities with $237 million of real estate assets, with an interest rate of 10.01%, maturing through 2020 (amount includes debt premium of $12.8 million in 2001 and $13.5 million in 2000) $128,880 $131,298
    GMAC mortgage debt secured by eight senior living communities with $115 million of real estate assets, with an interest rate of 4.87%, maturing in July 2005 92,370 92,370
    Revenue bonds with an interest rate of 5.875%, due 2027 14,700 14,700
    Capital lease obligations 9,354 9,842
    Other notes  980
      
     
     Total debt $245,304 $249,190
      
     

    F-63

    Scheduled debt maturities at December 28, 2001, excluding the unamortized debt premiums of $12.8 million, are as follows (in thousands):

    2002 $2,500
    2003 2,967
    2004 3,154
    2005 95,870
    2006 3,846
    Thereafter 124,178
      
      $232,515
      

    In 2000, the Partitioned Business entered into five loan agreements totaling $92.4 million secured by mortgages on eight senior living communities. The non-recourse loans bear interest at the 30-day LIBOR rate plus 275 basis points (4.8688% at December 28, 2001). The loans mature in July 2005 and there is no principal amortization during the term of the loans. The proceeds of the financing were used to repay the existing loan secured by the senior living communities with a principal balance of $43.5 million, which bore interest at 9.93% and had a scheduled maturity of January 1, 2001. In connection with the prepayment of the existing loan in 2000, the Partitioned Business recognized an extraordinary gain on the early extinguishment of debt of $253,000, net of income taxes of $175,000.

    The indentures governing the mortgages of certain of the Partitioned Business's senior living communities contain restrictive covenants that, among other restrictions, (i) require maintenance of segregated cash collection of all rents for certain of the senior living communities; (ii) require separate cash reserves for debt service, property improvements, real estate taxes and insurance; and (iii) limit the ability to incur additional indebtedness, enter into or cancel leases, enter into certain transactions with affiliates or sell certain assets. As of December 28, 2001 and December 29, 2000, the Partitioned Business was in compliance with all debt covenants.

    In conjunction with the acquisition of Forum, the Partitioned Business recorded the debt assumed at its fair value. The Partitioned Business is amortizing this premium to interest expense over the remaining life of the related debt. The amortization of this debt premium for fiscal years 2001, 2000 and 1999 was $684 thousand, $1.1 million and $1.6 million, respectively. Cash paid for interest for fiscal years 2001, 2000 and 1999 totaled $19.6 million, $20.8 million and $18.6 million, respectively. Deferred financing costs, which are included in other assets on the Partitioned Business's consolidated balance sheets, was $3.8 million net of accumulated amortization of $1.2 million as of December 28, 2001 and $3.4 million net of accumulated amortization of $.4 million as of December 29, 2000. There was no deferred financing cost in 1999.

    8.    Income Taxes

    Total deferred tax assets and liabilities as of December 28, 2001 and December 29, 2000 were as follows:

     
     2001

     2000

     

     
     
     (in thousands)

     
    Deferred tax assets $15,900 $17,359 
    Deferred tax liabilities (77,901)(81,019)
      
     
     
     Net deferred income tax liability $(62,001)$(63,660)
      
     
     

    F-64

    The tax effect of each type of temporary difference and carryforward that gives rise to a significant portion of deferred tax assets and liabilities was as follows:

     
     2001

     2000

     

     
     
     (in thousands)

     
    Property and equipment $(74,914)$(80,552)
    Debt adjustment to fair value at acquisition 5,244 5,700 
    Net operating losses and other, net 7,669 11,192 
      
     
     
     Net deferred income tax liability $(62,001)$(63,660)
      
     
     

    The provision for income taxes for fiscal years 2001, 2000 and 1999 consists of the following:

     
     2001

     2000

     1999

     

     
     
     (in thousands)

     
    Current $11,027 $8,667 $6,928 
    Deferred 513 1,508 (79)
      
     
     
     
      $11,540 $10,175 $6,849 
      
     
     
     

    A reconciliation of the statutory Federal tax rate to the Partitioned Business's effective income tax rate for fiscal years 2001, 2000 and 1999 is as follows:

     
     2001

     2000

     1999

     

     
    Statutory federal tax rate 35.0%35.0%35.0%
    State income taxes, net of federal tax benefit 5.0 6.0 6.0 
      
     
     
     
      40.0%41.0%41.0%
      
     
     
     

    The Partitioned Business was included in the consolidated federal income tax return of Crestline Capital (the "Group"). Tax expense was allocated to the Partitioned Business as a member of the Group based upon the relative contribution to the Group's consolidated taxable income/loss and changes in temporary differences. This allocation method results in federal and net state tax expense allocated for all periods presented that is substantially equal to the expense that would have been recognized if the Partitioned Business had filed separate tax returns.

    For income tax purposes, the Partitioned Business, through CSL Group, has net operating loss carryforwards of $7.0 million which expire through 2006.

    9.    Fair Value of Financial Instruments

    The fair values of certain financial liabilities are shown below:

     
     2001
     2000
     
     Carrying
    Amount

     Fair
    Value

     Carrying
    Amount

     Fair
    Value


     
     (in thousands)

    Debt, net of capital leases $235,950 $239,355 $239,348 $243,718

    Valuations for secured debt are determined based on the expected future payments discounted at risk-adjusted rates. The fair values of other notes are estimated to be equal to their carrying value. The


    F-65


    fair value of all of the Partitioned Business' other financial assets and liabilities are assumed to equal their carrying amounts.

    In 1999, the Partitioned Business recorded a pre-tax charge of $1.7 million, which is included in other operating costs and expenses, to fully reserve a second mortgage note receivable due to uncertainty in the collectability of the note.

    10.    Continuing Lifecare Contracts

    Residents at two of the communities are offered continuing care life contracts that provide reduced monthly rental rates in exchange for significant security deposits, which become partially or totally non-refundable over time.

    At the Pueblo Norte senior living community, two types of continuing care contracts are currently offered to new residents. One contract provides that 10% of the resident admission fees is non-refundable upon occupancy. The remaining 90% of the resident admission fees becomes non-refundable at a rate of 11/2% per month over the subsequent 60 months and is amortized over the expected life of the resident. The second contract type provides that the resident admission fee is 30% non-refundable and 70% fully refundable. The non-refundable portions are amortized over the expected life of the resident. The liability for the refundable portion of the admission fees at December 28, 2001 and December 29, 2000 is $4,849,000 and $5,161,000, respectively, and is included in other liabilities on the Partitioned Business's consolidated balance sheets. The non-refundable portion of the admission fees at December 28, 2001 and December 29, 2000 totaled $3,392,000 and $2,820,000, respectively, and is included in other liabilities on the Partitioned Business's consolidated balance sheets.

    Three other types of continuing care agreements are in effect at Pueblo Norte with existing residents but are no longer offered to new residents. One agreement provides that the resident admission fee is 10% non-refundable and 90% fully refundable. Each resident is entitled to 70 free days of care in the health center based on a prescribed formula. The second type of agreement provides that the resident admission fee is 1% refundable and 99% non-refundable. The non-refundable portion of the resident admission fees are amortized over the expected life of the resident. The liability at December 28, 2001 and December 29, 2000 for the non-refundable portion of these contracts is $2,522,000 and $3,208,000, respectively, and is included in other liabilities on the Partitioned Business's consolidated balance sheets.

    At two additional senior living communities, lifecare contracts are in effect with existing residents, but no longer offered to new residents. The agreements provide that the resident admission fees are either fully refundable or non-refundable. As of December 28, 2001 and December 29, 2000, the refundable portion of these contracts was $965,000 in both years, and the non-refundable portion of these contracts was $515,000 and $618,000, respectively, and are included in other liabilities on the Partitioned Business's consolidated balance sheets.

    11.    Litigation

    On June 15, 1995, the Russell F. Knapp Revocable Trust (the "Plaintiff") filed a complaint in the United States District Court for the Southern District of Indiana (the "Indiana Court") against the general partner of one of CSL Group's subsidiary partnerships, CCC Retirement Partners, LP, formerly Forum Retirement Partners, LP, ("FRP"), alleging breach of the partnership agreement, breach of fiduciary duty, fraud, insider trading and civil conspiracy/aiding and abetting. On February 4, 1998, the Plaintiff, MSLS, the general partner, CSL Group, Host Marriott and Crestline Capital entered into


    F-66

    a Settlement and Release Agreement (the "Settlement Agreement"), pursuant to which Host Marriott agreed to purchase, at a price of $4.50 per unit, the partnership units of each limited partner electing to join in the Settlement Agreement. CSL Group held 79% of the outstanding limited partner units in the partnership at that time. Host Marriott and CSL Group also agreed to pay as much as an additional $.75 per unit (the "Additional Payment") to the settling limited partners (the "Settling Partners"), under certain conditions, in the event that CSL Group within three years following the date of settlement initiates a tender offer for the purchase of units not presently held by CSL Group or the Settling Partners. On February 5, 1998, the Indiana Court entered an order approving the dismissal of the Plaintiff's case. In connection with the Settlement Agreement, CSL Group acquired 2,141,795 limited partner units in 1998 for approximately $9,638,000, increasing CSL Group's ownership interest in FRP to approximately 93%.

    In 1999, CSL Group and FRP completed a merger pursuant to a consent solicitation whereby the partnership unit holders received the right to receive cash consideration for each limited partnership unit from CSL Group. In connection with this merger, CSL Group acquired the remaining limited partnership units for approximately $6,158,000. Also, CSL Group paid the Settling Partners an Additional Payment in 1999 of approximately $557,000 pursuant to the merger transaction. As of December 28, 2001, CSL Group had a liability of $219,265 representing cash consideration for the remaining untendered FRP limited partnership units. The purchase price of the units for both transactions approximated fair value, and accordingly, no portion of the purchase price has been expensed.

    12.    Subsequent Event

    On January 11, 2002, Crestline Capital completed the sale of its Partitioned Business to SNH/CSL pursuant to the Stock Purchase Agreement. Total consideration for the transaction totaled $600 million and assumption of certain liabilities. As part of the sale, Crestline Capital provided $25 million in seller financing to SNH. The note has a 10% interest rate and matures in two years and is prepayable without penalty at anytime.

    Contemporaneous with the closing, Crestline Capital prepaid the LaSalle debt totaling $116 million, excluding $12.8 million of debt premiums, and also paid a prepayment premium of $10.5 million. On January 25, 2002, SNH prepaid the GMAC debt totaling $93 million.


    F-67

    REPORT OF INDEPENDENT ACCOUNTANTS

    To the Shareholders of
    ILM II Senior Living, Inc.:

    In our opinion, the accompanying consolidated statement of net assets in liquidation and the related consolidated statements of income, shareholders' equity and cash flows present fairly, in all material respects, the net assets in liquidation of ILM II Senior Living, Inc. and its subsidiary (the "Company") at August 31, 2001, and the results of their operations and their cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with auditing standards generally accepted in the United States of America, which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

    As described in Note 1 to the financial statements, the Company adopted a plan of liquidation on August 31, 2001, and as a result changed its basis of accounting as of August 31, 2001, and for periods subsequent to August 31, 2001, from the going concern basis to the liquidation basis of accounting.

    Boston, Massachusetts
    November 26, 2001


    F-68

    REPORT OF INDEPENDENT AUDITORS

    The Shareholders of
    ILM II Senior Living, Inc.

    We have audited the accompanying consolidated balance sheet of ILM II Senior Living, Inc. and subsidiary, as of August 31, 2000, and the related consolidated statements of income, shareholders' equity, and cash flows for each of the two years in the period ended August 31, 2000. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.

    We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

    In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of ILM II Senior Living, Inc. and subsidiary, at August 31, 2000, and the consolidated results of their operations and their cash flows for each of the two years in the period ended August 31, 2000, in conformity with accounting principles generally accepted in the United States of America.

    Dallas, Texas
    October 24, 2000
    except for Note 9, as to which the date is
    December 15, 2000


    F-69


    ILM II Senior Living, Inc.


    CONSOLIDATED STATEMENT OF NET ASSETS IN LIQUIDATION
    August 31, 2001
    (LIQUIDATION BASIS)
    (Dollars in thousands, except per share data)


    2001


    Assets
    Investment properties, at fair value$45,500
    Cash and cash equivalents1,298
    Accounts receivable—related party247
    Prepaid expenses and other assets11

    $47,056

    Liabilities
    Accounts payable and accrued expenses$129
    Accounts payable—related party966
    Built-in gain taxes payable3,705
    Accrued liquidation expenses2,404
    Preferred shareholders' minority interest in consolidated subsidiary152

    Total liabilities7,356

    Net assets in liquidation$39,700

    See accompanying notes.


    F-70


    ILM II Senior Living, Inc.


    CONSOLIDATED BALANCE SHEET
    August 31, 2000
    (GOING-CONCERN BASIS)
    (Dollars in thousands, except per share data)

    Assets
    Investment properties, at cost:
    Land$4,522
    Building and improvements24,190
    Furniture, fixtures and equipment3,856

    32,568
    Less: accumulated depreciation(8,813)

    23,755
    Mortgage placement fees1,247
    Less: accumulated amortization(1,106)

    141
    Loan origination fees144
    Less: accumulated amortization(84)

    60
    Cash and cash equivalents11,258
    Accounts receivable—related party376
    Prepaid expenses and other assets15
    Deferred rent receivable6

    $35,611

    Liabilities and Shareholders' Equity
    Accounts payable and accrued expenses$121
    Accounts payable—related party40
    Construction loan payable570
    Preferred shareholders' minority interest in consolidated subsidiary143

    Total liabilities874
    Shareholders' equity:
    Common stock, $0.01 par value, 12,500,000 shares authorized, 5,181,236 shares issued and outstanding52
    Additional paid-in capital44,823
    Accumulated deficit(10,138)

    Total shareholders' equity34,737

    $35,611

    See accompanying notes.


    F-71


    ILM II Senior Living, Inc.


    CONSOLIDATED STATEMENTS OF INCOME
    (In Liquidation as of August 31, 2001)
    For the years ended August 31, 2001, 2000, and 1999
    (Dollars in thousands, except per share data)

     
     2001

     2000

     1999


    Revenue:      
     Rental and other $4,555 $5,401 $5,265
     Interest 170 57 56
      
     
     
      4,725 5,458 5,321
    Expenses:      
      Depreciation 1,191 1,190 1,235
      Amortization 200 184 184
      General and administrative 462 294 344
      Professional fees 2,193 1,137 1,778
      Director compensation 102 104 83
      
     
     
      4,148 2,909 3,624
      
     
     
    Operating income 577 2,549 1,697
      Unrealized gain on appreciation of investment properties 22,809  
      Liquidation expense (2,404) 
      Built-in gain tax (3,705) 
      Gain on sale of Villa Santa Barbara  6,160 
      
     
     
    Net income $17,277 $8,709 $1,697
      
     
     
    Earnings per share of common stock $3.34 $1.68 $0.32
      
     
     
    Cash dividends paid per share of common stock $2.38 $0.64 $0.85
      
     
     

    The above earnings and cash dividends paid per share of common stock are based upon the 5,181,236 shares outstanding during the year.

    See accompanying notes.


    F-72


    ILM II Senior Living, Inc.


    CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
    (In Liquidation as of August 31, 2001)
    For the years ended August 31, 2001, 2000 and 1999
    (Dollars in thousands, except per share data)

     
     Common Stock
    $.01 Par Value

      
      
      
     
     
     Additional
    Paid-in
    Capital

      
      
     
     
     Accumulated
    Deficit

      
     
     
     Shares

     Amount

     Total

     

     
    Balance at August 31, 1998 5,181,236 $52 $44,823 $(12,837)$32,038 
     Cash dividends paid    (4,404)(4,404)
     Net income    1,697 1,697 
      
     
     
     
     
     
    Balance at August 31, 1999 5,181,236 52 44,823 (15,544)29,331 
     Cash dividends paid    (3,303)(3,303)
     Net income    8,709 8,709 
      
     
     
     
     
     
    Balance at August 31, 2000 5,181,236 52 44,823 (10,138)34,737 
     Cash dividends paid    (12,314)(12,314)
     Net income    17,277 17,277 
      
     
     
     
     
     
    Balance at August 31, 2001 5,181,236 $52 $44,823 $(5,175)$39,700 
      
     
     
     
     
     

    See accompanying notes.


    F-73


    ILM II Senior Living, Inc.


    CONSOLIDATED STATEMENTS OF CASH FLOWS
    (In Liquidation as of August 31, 2001)
    For the years ended August 31, 2001, 2000, and 1999
    (In thousands)

     
     2001

     2000

     1999

     

     
    Cash flows from operating activities:       
     Net income $17,277 $8,709 $1,697 
     Adjustments to reconcile net income to net cash provided by operating activities:       
      Gain on Sale of Villa Santa Barbara  (6,160) 
      Unrealized gain on appreciation of property (22,809)  
      Depreciation and amortization 1,392 1,374 1,419 
      Charitable contribution of subsidiary's preferred stock and accrued dividends 9 9 9 
    Changes in assets and liabilities:       
      Accounts receivable—related party 129 (39)(64)
       Prepaid expenses and other assets 4 53 86 
       Deferred rent receivable 6 31 32 
       Accounts payable—related party 926 (487)478 
       Built-in gain tax payable 3,705   
       Accrued liquidation cost payable 2,404   
       Accounts payable and accrued expenses 8 (98)48 
      
     
     
     
        Net cash provided by operating activities 3,051 3,392 3,705 
      
     
     
     
    Cash flows provided by (used in) investing activities:       
     Proceeds from sale of Santa Barbara  10,144  
     Additions to investment properties (127)(288)(377)
      
     
     
     
        Net cash provided by (used in) investing activities (127)9,856 (377)
      
     
     
     
    Cash flows used in financing activities:       
     Loan origination fees paid   (72)
     (Paydown of) proceeds from construction loan facility (570)(600)1,165 
     Cash dividends paid to shareholders (12,314)(3,303)(4,404)
      
     
     
     
        Net cash used in financing activities (12,884)(3,903)(3,311)
      
     
     
     
    Net increase (decrease) in cash and cash equivalents (9,960)9,345 17 
    Cash and cash equivalents, beginning of year 11,258 1,913 1,896 
      
     
     
     
    Cash and cash equivalents, end of year $1,298 $11,258 $1,913 
      
     
     
     
    Cash paid for state income taxes $17 $17 $42 
      
     
     
     
    Cash paid for interest $28 $60 $11 
      
     
     
     
    Interest capitalized $28 $62 $17 
      
     
     
     

    See accompanying notes.


    F-74


    ILM II Senior Living, Inc.


    NOTES TO FINANCIAL STATEMENTS

    1.    Nature of Operations and Plan of Liquidation

    ILM II Senior Living, Inc. (the "Company), formerly PaineWebber Independent Living Mortgage, Inc. II, was organized as a corporation on February 5, 1990 under the laws of the State of Virginia. On September 12, 1990, the Company commenced a public offering of up to 10,000,000 shares of its common stock at $10 per share, pursuant to the final prospectus, as amended, incorporated into a Registration Statement filed on Form S-11 under the Securities Act of 1933 (Registration StatementSFAS No. 33-33857), (the "Prospectus"). The public offering terminated on May 10, 1991 with a total of 5,181,236 shares issued. The Company received capital contributions of $51,812,356, of which $200,000 represented the sale of 20,000 shares to an affiliate at that time, PaineWebber Group, Inc. ("PaineWebber"). For discussion purposes, PaineWebber will refer to PaineWebber Group, Inc. and all affiliates that provided services to the Company in the past.

    The Company has elected to qualify and be taxed as a Real Estate Investment Trust ("REIT") under the Internal Revenue Code of 1986, as amended, for each taxable year of operations (see Note 2).

    ILM II Holding now holds title to the five remaining Senior Housing Facilities which comprise the balance of investment properties on the accompanying consolidated statement of net assets and balance sheet, subject to certain mortgage loans payable to the Company. Such mortgage loans and the related interest expense are eliminated in the consolidation of the financial statements of the Company. The capital stock of ILM II Holding was originally owned by the Company and PaineWebber. ILM II Holding had issued 100 shares of Series A Preferred Stock to the Company in return for a capital contribution in the amount of $495,000 and had issued 10,000 shares of common stock to PaineWebber in return for a capital contribution in the amount of $5,000. The common stock represented approximately 99 percent of the voting power and 1 percent of the economic interest in ILM II Holding, while the preferred stock represented approximately 1 percent of the voting power and 99 percent of the economic interest in ILM II Holding.

    The Company completed its restructuring plans by converting ILM II Holding to a REIT for tax purposes. In connection with these plans, on November 21, 1996, the Company requested that PaineWebber sell all of the stock held in ILM II Holding to the Company for a price equal to the fair market value of the 1% economic interest in ILM II Holding represented by the common stock. On January 10, 1997, this transfer of the common stock of ILM II Holding was completed at an agreed upon fair value of $40,000, representing a $35,000 increase in fair value. This increase in fair value is based on the increase in values of the Senior Housing Facilities which occurred between April 1994 and January 1996, as supported by independent appraisals.

    With this transfer completed, effective January 23, 1997, ILM II Holding recapitalized its common stock and preferred stock by replacing the outstanding shares with 50,000 shares of new common stock and 275 shares of a new class of nonvoting, 8% cumulative preferred stock issued to the Company (the "Preferred Stock"). The number of authorized shares of preferred and common stock in ILM II Holding were also increased as part of the recapitalization. Following the recapitalization, the Company made charitable gifts of one share of the Preferred Stock in ILM II Holding to each of 111 charitable organizations so that ILM II Holding would meet the stock ownership requirements of a REIT as of January 30, 1997. The Preferred Stock has a liquidation preference of $1,000 per share plus any accrued and unpaid dividends. Dividends on the Preferred Stock will accrue at a rate of 8% per annum on the original $1,000 liquidation preference and will be cumulative from the date of issuance. Since ILM II Holding is not expected to have sufficient cash flow in the foreseeable future to make the required dividend payments, it is anticipated that dividends will accrue and be paid at


    F-75


    liquidation. The Company recorded the contribution of the Preferred Stock in ILM II Holding to the charitable organizations at the amount of the initial liquidation preference of $111,000. Such amount was included in general and administrative expense on the income statement for the year ended August 31, 1997. Cumulative dividends accrued as of August 31, 2001 and 2000, on the preferred stock in ILM II Holding totaled approximately $40,000 and $32,000, respectively.

    As part of the fiscal 1994 Settlement Agreement with AHC, ILM II Holding retained AHC as the property manager for all of the Senior Housing Facilities pursuant to the terms of a management agreement. As discussed further in Note 5, the management agreement with AHC was terminated in July 1996. Subsequent to the effective date of the Settlement Agreement with AHC, management investigated and evaluated the available options for structuring the ownership of the properties in order to maximize the potential returns to the existing shareholders while maintaining the Company's qualification as a REIT under the Internal Revenue Code (see Note 2). As discussed further in Note 4, on September 12, 1994, the Company formed a new subsidiary, ILM II Lease Corporation ("Lease II"), for the purpose of operating the Senior Housing Facilities. On September 1, 1995, after the Company received the required regulatory approval, the Company distributed all of the shares of capital stock of Lease II to the holders of record of the Company's common stock. The Senior Housing Facilities were leased to Lease II effective September 1, 1995 (see Note 4 for a description of the Facilities Lease Agreement). Lease II is a public company subject to the reporting obligations of the Securities and Exchange Commission.

    On February 7, 1999, the Company entered into an agreement and plan of merger, which was subsequently amended, with CSLC, the corporate parent of Capital.

    At a special meeting of Shareholders on June 22, 2000, holders of more than two-thirds of the outstanding shares of the Company's common stock voted in favor of approval of the then proposed Agreement and Plan of Merger.

    On August 15, 2000, the Company caused ILM II Holding to complete the sale of its 75% co-tenancy interest in its senior living facility located in Santa Barbara, California ("Villa Santa Barbara"), to CSLC for $10,143,750. In consideration for the sale, the Company received $9,543,750 in cash and CSLC contributed $600,000 toward the Company's outstanding construction loan debt and assumed certain then current transaction expenses of the Company in connection with the previously announced proposed merger. The remaining 25% co-tenancy interest in Villa Santa Barbara was formerly owned by ILM Holding, Inc. ("Holding I"), a subsidiary of ILM Senior Living, Inc. ("ILM I") and was transferred to CSLC at the time the merger between ILM I and CSLC was consummated. A gain on the sale of approximately $6,160,000 was recognized in the accompanying consolidated statement of income for the year ended August 31, 2000.

    In November 2000, the Facilities Lease Agreement, which was scheduled to expire on December 31, 2000, was extended through the earlier of the date on which the merger of the Company with CSLC was consum- mated or March 31, 2001, and on a month-to-month basis thereafter if the merger was not consummated by that time. Although there can be no assurance, the Facilities Lease Agreement is expected to continue on a month-to-month basis until the Senior Housing Facilities are sold.

    On February 8, 2001, the Company received notice from CSLC terminating the merger agreement. CSLC stated in its termination letter that it terminated the merger agreement because of its concerns relating to the Company's claimed election in 1996 to defer built-in gain taxes upon conversion of ILM II Holding from a "C" Corporation to a REIT. As previously reported in the Company's public filings, the Company claimed this election based upon the advice of its outside tax accountants; has


    F-76


    operated since 1996 under the belief that such election was validly perfected; and, in February 2001, pursued administrative relief with the Internal Revenue Service to ensure the availability of the Company's election to defer such corporate level built-in gain taxes. On May 8, 2001, the Internal Revenue Service notified the Company that it granted the requested administrative relief in this matter.

    On July 6, 2001, in a proxy statement filed on Schedule 14A with the Securities and Exchange Commission, the Company's Board of Directors recommended to the Company's Shareholders that the Company's Articles of Incorporation be amended to extend the Company's finite-life existence from December 31, 2001 until December 31, 2008. On August 16, 2001, at the Annual Meeting of Shareholders, the proposal to extend the finite-life corporate existence of the Company was not approved by the Shareholders. The Company's Articles of Incorporation required holders of a majority of its outstanding shares to approve the proposal Accordingly, pursuant to the Company's Articles of Incorporation, the Company has adopted a plan of liquidation and announced that it will liquidate its Senior Housing Facilities commencing not later than December 31, 2001. As a result, the Company changed its basis of accounting, as of August 31, 2001, from the going-concern basis to the liquidation basis. Upon liquidation of the Senior Housing Facilities, net proceeds and remaining cash reserves, after paying all liquidation and dissolution expenses, will be distributed to the Company's Shareholders and the Company will be dissolved.

    Pursuant to its obligation to liquidate and distribute its assets on December 31, 2001 in accordance with its Articles of Incorporation, on November 20, 2001, the Company and ILM II Holding entered into a purchase and sale agreement with BRE/Independent Living, LLC, a Delaware limited liability company ("BRE") pursuant to which the Company agreed to sell, and BRE agreed to purchase, all of the Company's right, title and interest in and to its Senior Housing Facilities and certain other related assets. In consideration for the sale of the Senior Housing Facilities, BRE agreed, subject to certain conditions and apportionments, to pay the Company a purchase price of $45.5 million, approximately $2.275 million of which will be paid as a refundable deposit, into escrow, on or before November 27, 2001 (the "Deposit").

    Each of the parties' respective obligations under such agreement is subject to customary closing conditions and includes a broad "diligence out" for BRE through December 31, 2001, which may be extended until March 1, 2002, providing BRE with the right, in its sole discretion, to terminate the agreement and receive a refund of the Deposit if BRE is not satisfied with any aspect of the Senior Housing Facilities. In the event BRE fails to terminate the agreement on or before January 31, 2002 pursuant to the termination right mentioned above, unless BRE elects for the Deposit to become non-refundable, the Company will be permitted to enter into a back-up agreement with a third party for the sale of the Senior Housing Facilities, which third party agreement will become effective in the event BRE terminates the agreement. Further, under certain circumstances, BRE is entitled to terminate the agreement and receive up to $2.4 million from the Company as liquidated damages and in certain other circumstances, the Company would be entitled to terminate the agreement and retain the Deposit as liquidated damages.

    Prior to entering into such agreement and in view of the pending termination of the Company's finite life corporate existence, the Company thought it was prudent to conduct an auction of the Company and the Senior Housing Facilities and accordingly authorized management to work expeditiously with the Company's legal and financial advisors to identify prospective purchasers of the Company's capital stock or assets (by means of merger, strategic business combination, tender offer or sale of the Company's Senior Housing Facilities) and to elicit bona fide offers for transactions to be consummated on or prior to December 31, 2001 which would maximize current shareholder value. As part of a


    F-77


    five-week auction process that ended on October 24, 2001, liquidation announcements for the Company were published in theWall Street Journal andThe Washington Post. Through the process, 160 potential purchasers were identified, comprehensive due diligence packages were distributed, and 126 potential purchasers expressed interest in reviewing information relating to one or more of the Senior Housing Facilities. Of those potential purchasers, 17 provided formal indications of interest, including eight parties who were interested in acquiring only a single senior or assisted living facility. Initial indications of interest for the Senior Housing Facilities, in terms of purchase price, ranged from a low of $34.0 million to a high of $51.0 million, the highest indication having been withdrawn shortly after it was made. Based upon the non-withdrawn indications of interest received, the Company's Board of Directors, with the advice of its legal and financial advisors, concluded that the BRE indication of interest was the highest in terms of a proposed purchase price and was most likely to maximize current shareholder value. Accordingly, the Company immediately entered into negotiations with BRE which culminated in the execution of the agreement mentioned above.

    Upon consummation of the transactions contemplated by such agreement or otherwise upon sale of the Senior Housing Facilities to a third party, the Company intends to liquidate and distribute its assets in accordance with the Virginia Stock Corporation Act, which provides for the distribution of the Company's assets first to the Company's creditors for purposes of discharging all of the Company's liabilities, and then, to the extent assets are remaining, to the Company's shareholders in accordance with their respective rights and interests.

    There can be no assurance as to whether the transactions contemplated by the agreement will be consummated or, if consummated, as to the exact timing thereof. Similarly, there can be no assurance as to the timing of a liquidation and distribution of the Company's assets or the amount of assets that will be distributed to the Company's shareholders, if any.

    2.    Summary of Significant Accounting Policies

    The Company's significant accounting policies are summarized as follows:

    A.    Basis of presentation and accounting estimates

    In connection with its adoption of a plan of liquidation as of August 31, 2001, the Company adopted the liquidation basis of accounting which, among other things, requires that assets and liabilities be stated at their estimated value and that estimated costs of liquidating the Company be provided to the extent that they are reasonably determinable.

    As of August 31, 2001, the Company adopted a plan of liquidation and, accordingly, adjusted the carrying value of investment properties to $45,500,000 and recorded accrued expenses of $2,404,000. These expenses include estimates of costs to be incurred in carrying out the dissolution and liquidation of the Company. These costs include estimates of legal fees ($500,000); the potential Feldman litigation settlement ($440,000); taxes ($400,000); commissions ($460,000); insurance ($290,000); and other ($314,000).

    The investment properties were valued based on a Purchase and Sale agreement executed by the Company with a third party on November 20, 2001. The proposed sale price is subject to change upon completion of the due diligence period and amounts ultimately realized may vary significantly. There can be no assurance as to whether the transactions contemplated by the agreement will be consummated or, if consummated, as to the exact timing thereof. Similarly, there can be no assurance as to the timing of a liquidation and distribution of the Company's assets or the amount of assets that will be distributed to the Company's shareholders, if any.


    F-78


    The actual liquidation costs could vary from the related provisions due to the uncertainty related to the length of time required to complete the liquidation and dissolution of the Company. The accrued expenses do not take into consideration possible litigation arising from the potential representations and warranties made as part of the sale of the Senior Housing Facilities. Such costs, if any, are unknown and are not estimable at this time.

    The accompanying financial statements include the financial statements of the Company and ILM II Holding. All intercompany balances and transactions have been eliminated in consolidation.

    The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires that the Company make estimates affecting the reported amounts of assets and liabilities, and of revenues and expenses. Key estimates include the valuation of investment properties and the estimate of liquidation expenses. Actual results, therefore, could differ from these estimates.

    B.    Cash and cash equivalents

    For purposes of reporting cash flows, cash and cash equivalents include all highly liquid investments with original maturities of 90 days or less.

    C.    Investment properties

    In accordance with the adoption of the liquidation basis of accounting, the Company increased the fair value of its investment properties as of August 31, 2001, to a value of $45,500,000, to equal the expected gross proceeds from the expected sale of the Senior Housing Facilities. This increase in fair value is included on the accompanying consolidated statement of net assets in liquidation at August 31, 2001.

    The investment properties were valued based on a Purchase and Sale agreement executed by the Company with a third party on November 20, 2001. The proposed sale price is subject to change upon completion of the due diligence period and amounts ultimately realized may vary significantly. There can be no assurance as to whether the transactions contemplated by the agreement will be consummated or, if consummated, as to the exact timing thereof. Similarly, there can be no assurance as to the timing of a liquidation and distribution of the Company's assets or the amount of assets that will be distributed to the Company's shareholders, if any.

    Properties owned by the Company were initially recorded at the purchase price plus closing costs. Development costs and major renovations were capitalized as a component of costs, and routine maintenance and repairs were charged to expense as incurred.

    For the years ended August 31, 2000 and 1999, investment properties were carried at the lower of cost, reduced by accumulated depreciation. Depreciation expense was provided on a straight-line basis using an estimated useful life of 40 years for the buildings and improvements and five years for the furniture, fixtures and equipment.

    Mortgage placement fees were incurred by the Company and these fees are included in the accompanying consolidated balance sheets for fiscal year 2000, reduced by Accumulated Amortization of mortgage placement fees. Loan origination fees relating to the construction loan facility (see Note 6) are included on the accompanying consolidated balance sheet. These fees were being amortized to expense on a straight-line basis over the term of the loan and were fully written off at August 31, 2001. Interest paid on the construction loan facility was capitalized until the loan was repaid.


    F-79


    D.    Rental revenue

    In fiscal years 2001, 2000 and 1999, rental revenues consist of payments due from Lease II under the terms of the Facilities Lease Agreement described in Note 5. Base rental income under the facilities lease is recognized on a straight-line basis over the term of the lease. Deferred rent receivable on the balance sheet as of August 31, 2000 represents the difference between rental income on a straight-line basis and rental income received under the terms of the facilities lease.

    E.    Income taxes

    The Company has elected to qualify and to be taxed as a REIT under the Internal Revenue Code of 1986, as amended, for each taxable year of operations. As a REIT, the Company is allowed a deduction for the amount of dividends paid to its shareholders, thereby effectively subjecting the distributed net taxable income of the Company to taxation at the shareholder level only, provided it distributes at least 90% of its taxable income and meets certain other requirements for qualifying as a real estate investment trust. In connection with the settlement agreement described in Note 1, the Company, through ILM II Holding, obtained title to the Senior Housing Facilities securing its mortgage loan investments. To retain REIT status, the Company must ensure that 75% of its annual gross income is received from qualified sources. Under the original investment structure, interest income from the Company's mortgage loans was a qualified source. The Senior Housing Facilities that are now owned by a subsidiary of the Company provide residents with more services, such as meals, activities, assisted living, etc., than are customary for ordinary residential apartment properties. As a result, a significant portion of the rents paid by the residents includes income for the increased level of services received by them. Consequently, the rents paid by the residents likely would not be qualified rents for REIT qualification purposes if received directly by the Company. Therefore, if the Company received such rents directly, it could lose REIT status and be taxed as a regular corporation. After extensive review, the Board of Directors determined that it would be in the best interests of the Shareholders for the Company to retain REIT status and facilities lease the properties to a shareholder-owned operating company. As discussed further in Note 4, on September 12, 1994 the Company formed a new subsidiary, Lease II, for the purpose of operating the Senior Housing Facilities. The Senior Housing Facilities were leased to Lease II effective September 1, 1995 (see Note 4 for a description of the Facilities Lease Agreement).

    The Company reports on a calendar year basis for income tax purposes. All distributions during calendar years 2000 and 1999 were ordinary taxable dividends, except that 14.01% of distributions for 1999 represented a return of capital.

    3.    Built-in Gain Tax

    The assumption of ownership of the Senior Housing Facilities through ILM II Holding, which was organized as a so-called "C" corporation for tax purposes, has resulted in a possible future tax liability which would be payable upon the ultimate sale of the Senior Living Facilities (the "built-in gain tax"). The amount of such tax would be calculated based on the lesser of the total net gain realized from the sale transaction or the portion of the net gain realized upon a final sale which is attributable to the period during which the properties were held in a "C" corporation.

    Any future appreciation in the value of the Senior Housing Facilities subsequent to the conversion of ILM II Holding to a REIT would not be subject to the built-in gain tax. The built-in gain tax would most likely not be incurred if the properties were to be held for a period of at least ten years from the date of the conversion of ILM II Holding to a REIT. However, since the end of the Company's original anticipated holding period as defined in the Articles of Incorporation is December 31, 2001, the


    F-80


    properties will not be held for such additional period of time. Based on management's current estimate of the increase in the values of the Senior Housing Facilities which occurred between April 1994 and January 1996, as supported by independent appraisals, a sale of the Senior Housing Facilities within ten years of the date of the conversion of ILM II Holding to a REIT would result in a built-in gain tax of approximately $3.8 million. The sale of the Company's interest in Villa Santa Barbara resulted in the recognition of a built-in gain of approximately $600,000, which was offset by pre-conversion net operating losses. Based in part upon advice from the Company's outside tax accountants, commencing in 1996 the Company has acted as though it had made an election in its 1996 tax return to allow the Company to avoid a corporate level tax upon conversion of ILM II Holding from a "C" Corporation to a REIT. Because proof of a formal election had not then been obtained, in February 2001 the Company pursued administrative relief with the Internal Revenue Service to ensure the availability of the benefits of this election. On May 8, 2001, the Internal Revenue Service notified the Company that it granted the requested administrative relief in this matter and, accordingly, the built-in gain tax has been deferred. To avoid this built-in gain tax, the Directors had recommended to the Shareholders an amendment to the Articles of Incorporation to extend the Company's scheduled liquidation date. At the Annual Meeting of Shareholders on August 16, 2001, the proposal to extend the finite life corporate existence of the Company was not approved by Shareholders. Because the overall vote was insufficient to approve the extension, pursuant to the Company's Articles of Incorporation, the Company has adopted a plan of liquidation and announced that it will liquidate its properties commencing not later than December 31, 2001.

    As a result of the adoption of the plan of liquidation, the built-in gain tax will be payable upon the disposition of the investment properties. Accordingly, the Company has accrued a liability of $3,705,250 on the accompanying consolidated statement of net assets in liquidation at August 31, 2001, for the built-in gain tax.

    4.    Property Management Agreement

    Lease II has retained Capital to be the property manager of the Senior Housing Facilities and the Company has guaranteed the payment of all fees due to Capital pursuant to a Management Agreement which commenced on July 29, 1996. For the years ended August 31, 2001, 2000, and 1999, Capital earned property management fees from Lease II of $656,000, $903,000 and $980,000, respectively.

    5.    Related Party Transactions

    Jeffry R. Dwyer, Secretary and Director of the Company, is a shareholder of Greenberg Traurig, Counsel to the Company and its affiliates since 1997. For the years ended August 31, 2001 and 2000, Greenberg Traurig received fees from the Company of $1,326,000 and $603,000, respectively.

    Accounts receivable—related party at August 31, 2001 and 2000 represents amounts due from an affiliated company, Lease II, for variable rent.Accounts payable—related party at August 31, 2001, represents unbilled legal fees due to to Greenberg Traurig, counsel to the Company and its affiliates and a related party.Accounts payable—related party at August 31, 2000, includes $40,000 of expense reimbursements payable to Lease II.

    6.    Investment Properties Subject to Facilities Lease

    As of August 31, 2001 and 2000, the Company, through its consolidated subsidiary, owned five Senior Housing Facilities (six Senior Housing Facilities through August 15, 2000, when Villa Santa Barbara


    F-81

    was sold) (see Note 1). The name, location and size of the properties and the date that the Company made its initial investment in such assets are as set forth below:

    Name

     Location

     Rentable
    Units(2)

     Resident
    Capacities(2)

     Year
    Facility
    Built

     Date of
    Investment(1)


    The Palms Fort Myers, FL 205 255 1988 7/18/90
    Crown Villa Omaha, NE 73 73 1992 4/25/91
    Overland Park Place Overland Park, KS 141 153 1984 4/9/92
    Rio Las Palmas Stockton, CA 164 190 1988 5/14/92
    The Villa at Riverwood St. Louis County, MO 120 140 1986 5/29/92
    Villa Santa Barbara (3) Santa Barbara, CA        
    (1)
    Represents the date of the Company's original mortgage loan to Angeles Housing Concepts, Inc. (see Note 1).

    (2)
    Rentable units represent the number of apartment units and is a measure commonly used in the real estate industry. Resident capacity equals the number of bedrooms contained within the apartment units and corresponds to measures commonly used in the healthcare industry.

    (3)
    The Company's investment in Villa Santa Barbara was sold on August 15, 2000.

    The Facilities Lease Agreement is between the Company's consolidated subsidiary, ILM II Holding, as owner of the Senior Housing Facilities and Lessor, and Lease II as Lessee. Through December 31, 2000, the Lessor had the right to terminate the Facilities Lease Agreement as to any property sold by the Lessor as of the date of such sale. The Facilities Lease Agreement was originally scheduled to expire on December 31, 2000, unless earlier terminated at the election of the Lessor in connection with the sale by the Lessor of the Senior Housing Facilities to a non-affiliated third party, but in November 2000, was extended beyond its original expiration date on a month-to-month basis by vote of the Board of Directors. The Facilities Lease Agreement is a "triple-net" lease whereby the Lessee pays all operating expenses, governmental taxes and assessments, utility charges and insurance premiums, as well as the costs of all required maintenance, personal property and non-structural repairs in connection with the operation of the Senior Housing Facilities. ILM II Holding, as Lessor, is responsible for all major capital improvements and structural repairs to the Senior Housing Facilities. Lease II pays annual base rent for the use of all of the Facilities in the aggregate amount of $3,555,427 ($3,995,586 per year and $4,035,600 per year in 2000 and 1999, respectively). The reduction in base rent from the previous years is due the sale of Villa Santa Barbara on August 15, 2000.) Lease II also pays variable rent, on a quarterly basis, for each Senior Housing Facility in an amount equal to 40% of the excess of the aggregate total revenues for the Senior Housing Facilities, on an annualized basis, over $11,634,000 ($13,021,000 through August 15, 2000, when Villa Santa Barbara was sold). For the years ended August 31, 2001, 2000, and 1999, variable rental income was $1,006,000, $1,437,000, and $1,261,000, respectively.


    F-82


    Condensed balance sheets as of August 31, 2001, 2000, and 1999, and condensed statements of operations for the years ended August 31, 2001, 2000, and 1999 of Lease II are as follows (in thousands):

     
     2001

     2000

     1999


     
     (in liquidation)

      
      
    Assets      
     Current assets $1,521 $2,073 $1,990
     Furniture, fixtures, and equipment, net  451 617
     Other assets 9 21 163
      
     
     
      $1,530 $2,545 $2,770
      
     
     
    Liabilities and Shareholders' Equity      
     Current liabilities $1,445 $1,537 $1,467
     Other liabilities  6 37
     Shareholders' equity 85 1,002 1,266
      
     
     
      $1,530 $2,545 $2,770
      
     
     
    Statement of Operations      
     Revenues $14,180 $16,605 $16,250
     Operating expenses 15,041 16,394 15,339
     Income tax expense (benefit) 56 475 342
      
     
     
     Net (loss) income $(917)$(264)$569
      
     
     

    7.    Legal Proceedings

    Feldman litigation

    On May 8, 1998 Andrew A. Feldman and Jeri Feldman, as Trustees for the Andrew A. & Jeri Feldman Revocable Trust dated September 18, 1990, commenced a purported class action on behalf of that trust and all other shareholders of the Company and ILM I in the Supreme Court of the State of New York, County of New York naming the Company, ILM I and their Directors as defendants. The class action complaint alleged various theories of redress and a broad range of damages.

    On October 15, 1999, the parties entered into a Stipulation of Settlement that was filed with the Court and approved by order dated October 21, 1999. In issuing that order the Court entered a final judgment dismissing the action and all non-derivative claims of the settlement class against the defendants with prejudice. This litigation was settled at no cost to the Company and ILM I. As part of the settlement, CSLC increased its proposed merger consideration payable to the Company and ILM I shareholders and was also responsible for a total of approximately $1.1 million (approximately 40% of which is allocable to the Company) in plaintiffs' attorneys fees and expenses upon consummation of the proposed merger. If the proposed merger was not consummated and if the Company and ILM I were to consummate an extraordinary transaction with a third party, then the Company and ILM I would be responsible for the plaintiffs' attorneys fees and expenses.

    On August 15, 2000, the merger of ILM I with CSLC was consummated and on February 28, 2001, CSLC terminated the proposed merger with the Company. Because of these events and based upon the Stipulation of Settlement, if the Company was to consummate an extraordinary transaction with a third party, the Company would be responsible for the Company's share of the plaintiff's attorney's fees and expenses.


    F-83

    As a result of the adoption of a plan of liquidation, a liability of $440,000 for a potential Feldman litigation settlement is included in accrued liquidation expense on the consolidated statement of net assets in liquidation at August 31, 2001.

    8.    Construction Loan Financing

    During 1999 the Company obtained a construction loan facility with a major bank that provided the Company with up to $8.8 million to fund the capital costs of potential expansion programs. The construction loan facility was collateralized by a first mortgage of the Senior Housing Facilities and collateral assignment of the Company's leases of such properties. The loan was scheduled to expire on December 31, 2000, with possible extensions through September 29, 2003. Principal was due at expiration. Interest was payable monthly at a rate equal to LIBOR plus 1.10% or Prime plus 0.5%.

    On June 7, 1999, the Company borrowed approximately $1.2 million under the construction loan facility to fund the pre-construction capital costs incurred through April 1999, of the potential expansions of the Senior Housing Facilities. On August 16, 2000, the Company repaid approximately $600,000 of principal on the construction loan facility in connection with the sale of Villa Santa Barbara and the lender sold the remaining loan to CSLC. As part of this transaction, the Company agreed that the term of the loan would not be extended beyond December 31, 2000. On November 28, 2000, the Company and CSLC agreed that the maturity date of the loan would be extended until the date on which the merger of the Company with CSLC was consummated or the date on which the merger agreement was terminated, whichever occurred first. On February 28, 2001, CSLC terminated the proposed merger with the Company, and on April 3, 2001, the remaining principal balance plus accrued interest was repaid in full.

    Amounts outstanding under the loan at August 31, 2001 and 2000 were $0 and $570,000, respectively. Loan origination fees of $144,000 were paid in connection with this loan facility and were amortized over the life of the loan. On April 3, 2001, unamortized loan origination fees totaling $29,867 were amortized to expense with repayment of the loan. Capitalized interest at August 31, 2001 and 2000, was $107,059 and $79,310, respectively. There were no amounts outstanding under the loan at August 31, 2001.

    9.    Dividends

    On November 13, 2000, the Company's Board of Directors voted to reinstate the payment of regular quarterly dividends to shareholders with the dividend for the quarter ending November 30, 2000, which was paid on January 15, 2001. Payment of dividends had been suspended in June 2000 pending the then proposed merger.

    On November 13, 2000, the Company's board of directors also voted to distribute to shareholders the net proceeds of approximately $9.8 million or $1.89 per share from the sale of the Company's 75% interest in Villa Santa Barbara.

    On December 15, 2000, the Company's Board of Directors declared a quarterly dividend to distribute the net proceeds from the sale of the Company's investment in Villa Santa Barbara. A dividend of $1.89 per share of common stock, totaling approximately $9,792,000 was paid as of December 15, 2000, to Shareholders of record as of November 1, 2000.

    Also on December 15, 2000, the Company's Board of Directors declared a quarterly dividend for the quarter ended November 30, 2000, in the amount of $0.1622 per share of common stock. On January 15, 2001, the dividend totaling approximately $840,000 was paid to Shareholders of record at the close of business on December 15, 2000.


    F-84


    On March 15, 2001, the Company's Board of Directors declared a quarterly dividend for the quarter ended February 28, 2001, in the amount of $0.1622 per share of common stock. On April 16, 2001, the dividend totaling approximately $840,000 was paid to Shareholders of record at the close of business on March 30, 2001.

    In June 2001, the Company's Board of Directors declared a quarterly dividend for the quarter ended May 31, 2001. On July 16, 2001, a dividend of $0.1622 per share of common stock, totaling approximately $840,000 was paid to Shareholders of record as of June 30, 2001.


    F-85


    ILM II Lease Corporation


    REPORT OF INDEPENDENT ACCOUNTANTS

    To the Shareholders of
    ILM II Lease Corporation:

    In our opinion, the accompanying statement of net assets in liquidation and the related statements of operations, shareholders' equity and cash flows presents fairly, in all material respects, the net assets in liquidation of ILM II Lease Corporation (the "Company") at August 31, 2001, and the results of its operations and its cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with auditing standards generally accepted in the United States of America, which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

    As described in Note 1 to the financial statements, the Company adopted a plan of liquidation on August 31, 2001, and as a result changed its basis of accounting as of August 31, 2001, and for periods subsequent to August 31, 2001, from the going-concern basis to the liquidation basis of accounting.

    Boston, Massachusetts
    November 26, 2001


    F-86


    ILM II Lease Corporation


    REPORT INDEPENDENT AUDITORS

    The Shareholders of
    ILM II Lease Corporation:

    We have audited the accompanying balance sheet of ILM II Lease Corporation as of August 31, 2000, and the related statements of operations, shareholders' equity, and cash flows for each of the two years in the period ended August 31, 2000. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.

    We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assisting the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

    In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of ILM II Lease Corporation at August 31, 2000, and the results of its operations and its cash flows for each of the two years in the period ended August 31, 2000, in conformity with accounting principles generally accepted in the United States of America.

    Dallas, Texas
    October 24, 2000
    except for Note 9, as to which the date is
    December 15, 2000


    F-87


    ILM II Lease Corporation


    STATEMENT OF NET ASSETS IN LIQUIDATION
    (LIQUIDATION BASIS)
    August 31, 2001
    (Dollars in thousands, except per share data)


    2001


    Assets
    Cash and cash equivalents$931
    Accounts receivables, net108
    Tax refund receivable—federal and state346
    Prepaid taxes and other assets460
    Deposits9
    Deferred tax asset, net128

    1,982
    Liabilities
    Accounts payable and accrued expenses$633
    Accrued liquidation expenses412
    Real estate taxes payable314
    Accounts payable—related party353
    Security deposits49

    Total current liabilities1,761

    Commitments and contingencies
    Net assets in liquidation$221

    See accompanying notes.


    F-88


    ILM II Lease Corporation


    BALANCE SHEET
    AUGUST 31, 2000
    (GOING-CONCERN BASIS)
    (Dollars in thousands, except per share data)


    2000


    Assets
    Cash and cash equivalents$1,894
    Accounts receivables, net21
    Accounts receivable—related party40
    Accounts receivable—Capital Senior Living Corporation39
    State tax refund receivable21
    Prepaid taxes and other assets58

    Total current assets2,073
    Furniture, fixtures and equipment1,604
    Less: accumulated depreciation(1,153)

    451
    Deposits9
    Deferred tax asset, net12

    $2,545

    Liabilities and Shareholders' Equity
    Accounts payable and accrued expenses$542
    Federal income taxes payable276
    Real estate taxes payable305
    Accounts payable—related party378
    Security deposits36

    Total current liabilities1,537
    Deferred rent payable6

    Total liabilities1,543
    Commitments and contingencies
    Shareholders' equity:
    Common stock, $0.01 par value, 20,000,000 shares authorized, 5,180,952 shares issued and outstanding52
    Additional paid-in capital448
    (Accumulated deficit) Retained earnings502

    Total shareholders' equity1,002

    $2,545

    See accompanying notes.


    F-89


    ILM II Lease Corporation


    STATEMENTS OF OPERATIONS
    (IN LIQUIDATION AS OF AUGUST 31, 2001)
    For the years ended August 31, 2001, 2000 and 1999
    (Dollars in thousands, except per share data)

     
     2001

     2000

     1999


    Revenue:      
     Rental and other $14,148 $16,562 $16,232
     Interest 32 43 18
      
     
     
      14,180 16,605 16,250
    Expenses:      
     Facilities lease rent 4,555 5,401 5,265
     Dietary, salaries, wages and food service 2,541 2,820 2,740
     Administrative salaries and wages 1,307 1,425 1,196
     Marketing salaries and wages 684 722 705
     Utilities 983 1,024 1,062
     Repairs and maintenance 549 634 636
     Real estate taxes 481 603 527
     Property management fees 656 903 980
     Other property operating expenses 1,306 1,483 1,433
     General and administrative 614 391 228
     Directors compensation 61 62 51
     Professional fees 493 291 223
     Depreciation 811 635 293
      
     
     
      15,041 16,394 15,339
      
     
     
    Operating (loss) income before income taxes (861)211 911
    Liquidation expense 412  
      
     
     
    (Loss) income before income taxes (1,273)211 911
    Income tax expense (benefit):      
     Current (377)333 226
     Deferred (115)142 116
      
     
     
      (492)475 342
      
     
     
    Net (loss) income $(781)$(264)$569
      
     
     
    Net (loss) income per share of common stock $(0.15)$(0.05)$0.10
      
     
     

    The above net income (loss) per share of common stock is based upon the weighted average number of shares outstanding for the years ended August 31, 2001, 2000 and 1999, of 5,180,952.

    See accompanying notes.


    F-90


    ILM II Lease Corporation


    STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
    (IN LIQUIDATION AS OF AUGUST 31, 2001)
    For the years ended August 31, 2001, 2000 and 1999
    (Dollars in thousands, except per share data)

     
     Common Stock
    $.01 Par Value

      
      
      
     
     
     Additional
    Paid-in
    Capital

      
      
     
     
     Retained
    Earnings

      
     
     
     Shares

     Amount

     Total

     

     
    Balance at August 31, 1998 5,180,952 $52 $448 $197 $697 
     Net income    569 569 
      
     
     
     
     
     
    Balance at August 31, 1999 5,180,952 52 448 766 1,266 
     Net loss    (264)(264)
      
     
     
     
     
     
    Balance at August 31, 2000 5,180,952 52 448 502 1,002 
     Net loss    (781)(781)
      
     
     
     
     
     
    Balance at August 31, 2001 5,180,952 $52 $448 $(279)$221 
      
     
     
     
     
     

    See accompanying notes.


    F-91


    ILM II Lease Corporation


    STATEMENTS OF CASH FLOWS
    (IN LIQUIDATION AS OF AUGUST 31, 2001)
    For the years ended August 31, 2001, 2000 and 1999
    (In thousands)

     
     2001

     2000

     1999

     

     
    Cash flows from operating activities:       
     Net (loss) income $(781)$(264)$569 
     Adjustments to reconcile net (loss) income to net cash provided by operating activities       
      Depreciation expense 811 635 293 
      Deferred tax expense (benefit), net (116)142 116 
      Changes in assets and liabilities:       
       Accounts receivable, net (87)59 9 
       Accounts receivable—related party 40 10 52 
       Accounts receivable—Capital Senior Living Corporation 39 (39) 
       Federal & state tax refund receivable (325) 137 
       Prepaid taxes and other assets (402)294 (302)
       Accounts payable and accrued expenses 91 (83)(164)
       Accrued liquidation expense 412   
       Federal income taxes payable (276)49 226 
       Accounts payable—related party (25)41 50 
       Termination fee payable   (650)
       Real estate taxes payable 9 75 21 
       Security deposits 13 (13)24 
       Deferred rent payable (6)(31)(39)
      
     
     
     
        Net cash (used in) provided by operating activities (603)875 342 
      
     
     
     
    Cash flows from investing activity:       
     Additions to furniture, fixtures and equipment (360)(469)(352)
      
     
     
     
        Net cash used in investing activities (360)(469)(352)
      
     
     
     
    Net increase (decrease) in cash and cash equivalents (963)407 (10)
    Cash and cash equivalents, beginning of year 1,894 1,487 1,497 
      
     
     
     
    Cash and cash equivalents, end of year $931 $1,894 $1,487 
      
     
     
     
    Supplemental disclosure:       
    Cash paid during the period for federal income taxes $180 $231 $— 
      
     
     
     
    Cash paid during the period for state income taxes $43 $57 $5 
      
     
     
     

    See accompanying notes.


    F-92


    ILM II Lease Corporation


    NOTES TO FINANCIAL STATEMENTS

    1.    Nature of Operations and Plan of Liquidation

    ILM II Lease Corporation ("the Company") was organized as a corporation on September 12, 1994 under the laws of the state of Virginia. Through August 31, 1995, the Company had no significant operations. The Company was formed by ILM II Senior Living, Inc. ("ILM II"), formerly PaineWebber Independent Living Mortgage Inc. II, to operate six rental housing projects that provide independent-living and assisted-living services for independent senior citizens ("the Senior Housing Facilities") under a facilities lease agreement ("the Facilities Lease Agreement"). ILM II initially made mortgage loans to Angeles Housing Concepts, Inc. ("AHC") secured by the Senior Housing Facilities between July 1990 and July 1992. In March 1993, AHC defaulted under the terms of such mortgage loans and in connection with the settlement of such default, title to the Senior Housing Facilities was transferred, effective April 1, 1994, to certain majority-owned, indirect subsidiaries of ILM II, subject to the mortgage loans. Subsequently, the indirect subsidiaries of ILM II were merged into ILM II Holding, Inc. ("ILM II Holding"). As part of the fiscal 1994 settlement agreement with AHC, AHC was retained as the property manager for all of the Senior Housing Facilities pursuant to the terms of a management agreement which was assigned to the Company as of September 1, 1995. As discussed further in Note 6, the management agreement with AHC was terminated in July 1996.

    ILM II has elected to qualify and be taxed as a Real Estate Investment Trust ("REIT") under the Internal Revenue Code of 1986, as amended ("the Code"), for each taxable year of operations. In order to maintain its status as a REIT, 75% of ILM II's annual gross income must be Qualified Rental Income as defined by the Code. The rent paid by the residents of the Senior Housing Facilities likely would not be deemed to be Qualified Rental Income because of the extent of services provided to residents. Consequently, the operation of the Senior Housing Facilities by ILM II or its subsidiaries over an extended period of time could adversely affect ILM II's status as a REIT. Therefore, ILM II formed the Company to operate the Senior Housing Facilities, and by means of a distribution, transferred the ownership of the common stock of the Company to the holders of ILM II common stock on September 1, 1995 (see Note 4). Because the Company, which is taxed as a so-called "C" corporation, is no longer a subsidiary of ILM II, it can receive service-related income without endangering the REIT status of ILM II.

    The Company's sole business is the operations of the Senior Housing Facilities. The Company leases the Senior Housing Facilities from ILM II Holding, which is now a subsidiary of ILM II that holds title to the Senior Housing Facilities, pursuant to the Facilities Lease Agreement. The lease is accounted for as an operating lease in the Company's financial statements.

    In July 1996, following the termination of the property management agreement with AHC, the Company entered into a property management agreement (the "Management Agreement") with Capital Senior Management 2, Inc. ("Capital") to handle the day-to-day operations of the Senior Housing Facilities.

    On February 7, 1999, ILM II entered into an agreement and plan of merger with CSLC, the corporate parent of Capital. In connection with the proposed merger, the Company received notice from ILM II Holding indicating that the Facilities Lease Agreement would terminate on the date of consummation of the merger of ILM II and CSLC. The Facilities Lease Agreement was originally scheduled to expire on December 31, 2000.

    On August 15, 2000, ILM II caused ILM II Holding to terminate the Facilities Lease Agreement with respect to the Company's 75% leasehold interest in Villa Santa Barbara and ILM II sold the Senior Housing facility to CSLC.


    F-93


    The Facilities Lease Agreement was originally scheduled to expire on December 31, 2000. In November 2000, the Facilities Lease Agreement was extended on a month-to-month basis beyond its original expiration date. On November 28, 2000, the Facilities Lease Agreement was extended through the earlier of the date on which the merger of ILM II with CSLC was consummated or March 31, 2001, and on a month-to-month basis thereafter if the merger were not consummated by that time. On February 8, 2001, ILM II received notice from CSLC terminating the merger agreement. As a result, the Facilities Lease Agreement is currently on a month-to-month basis.

    ILM II's existing corporate finite life is scheduled to expire on December 31, 2001. On July 6, 2001, ILM II's Board of Directors recommended to its shareholders that ILM II's Articles of Incorporation be amended to extend ILM II's finite-life existence from December 31, 2001, until December 31, 2008. On August 16, 2001, at ILM II's Annual Meeting of Shareholders, the proposal was not approved by the shareholders. As a result, ILM II announced that it will liquidate the Senior Housing Facilities commencing not later than December 31, 2001.

    The Company does not have any current plans to operate or own any other facilities or engage in any other business outside of its relationship with ILM II. Accordingly, upon the liquidation of the Senior Housing Facilities and the resulting termination of the Facilities Lease Agreement, the Company will carry out a plan of liquidation. As a result, the Company changed its basis of accounting, as of August 31, 2001, from the going-concern basis to the liquidation basis. It is currently expected that the Company will have nominal value after payment of its expenses.

    2.    Summary of Significant Accounting Policies

    Basis of presentation and accounting estimates

    In connection with its adoption of a plan of liquidation as of August 31, 2001, the Company adopted the liquidation basis of accounting which, among other things, requires that assets and liabilities be stated at their estimated net realizable value and that estimated costs of liquidating the Company be provided to the extent that they are reasonably determinable.

    As of August 31, 2001, the Company adopted a plan of liquidation and recorded accrued expenses of $412,000. These costs include estimates of insurance ($193,000), and other costs ($219,000) such as legal fees, accounting fees, tax preparation and filing fees and other professional services.

    The actual costs could vary from the related provisions due to the uncertainty related to the length of time required to complete the liquidation and dissolution of the Company.

    The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires that the Company make estimates affecting the reported amounts of assets and liabilities, and of revenues and expenses. Key estimates include the estimate of liquidation expenses. Actual results, therefore, could differ from those estimates.

    Furniture, fixtures and equipment

    Furniture, fixtures and equipment are carried at the lower of cost, reduced by accumulated depreciation, or fair value in accordance with FAS144 replaced SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets To Beto be Disposed Of.of," Depreciation expense was provided on a straight-line basis using an estimated useful life of 3 to 5 years until 1998, whenwhich the Company changedapplied to its financial statements through December 31, 2001.

            In accordance with the estimated useful livesprovisions of SFAS No. 144, the Company performs a periodic review of its long-lived assets whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. As part of its periodic reviews in 2003 and 2002, the Company identified undeveloped land with unrecoverable carrying values. SFAS No. 144 requires impaired assets to be valued on asset-by-asset basis at the lease termination datelower of carrying amount or fair value less costs to sell. In applying these provisions, recent offers are considered by the Company. An impairment charge totaling $38,000 and $544,000 for 2003 and 2002 respectively, was recorded to adjust the carrying value of undeveloped land in Montgomery, Alabama (carrying value of $305,000 at December 31, 2000, as such assets are not subject to repurchase by ILM II Holding upon lease expiration or termination. Since2003) and Oak Ridge, Tennessee (carrying value of $230,000 at December 31, 2000, such assets are charged2003) to expenseits fair value, less costs to sell. The land is included within property and equipment in the month purchased.


    F-94

    Revenueaccompanying consolidated balance sheets.

    Units        Prior to January 1, 2002, in accordance with the provisions of SFAS No. 121, the Company performed a review of its long-lived assets for impairment as events or changes in circumstances indicated that the carrying amount of these assets may not have been recoverable. During 2001, as part of its review of long-lived assets, the Company recorded an impairment loss of $300,000 related to the Elizabethtown, Kentucky community (carrying value of $2,200,000 at December 31, 2001) to reduce the Senior Housing Facilities are generally rentedcommunity to an amount approximating its estimated discounted future cash flows as the facility was expected to be sold during fiscal 2002. In addition, an impairment loss for termsthe year ended December 31, 2001 related to Oak Ridge, Tennessee undeveloped land (carrying value of twelve months or less. The base rent charged varies depending on the unit size, with added fees collected for more than one occupant per unit and for assisted living services. Included$400,000 at December 31, 2001) was recognized in the amount of base rent charged$250,000.

    4. Investments in and Advances to Affiliates

            Investments in and advances to affiliates consist of the following at December 31 (in thousands):

     
     2003
     2002
    Investment in GBH/LTA, LLC $11 $24
    Advances to GBH/LTA, LLC  55  18
      
     
       66  42
    Investment in LifeMed, LLC  192  192
      
     
    Total $258 $234
      
     

    GBH/LTA, LLC

            In March 1998, the Company and Georgia Baptist Health Care System, Inc. ("GBH") formed a limited liability company ("GBH/LTA, LLC" or the "LLC"), for the purpose of acquiring, developing and operating assisted living communities in Georgia. In exchange for a 51% interest in the LLC, the



    Company contributed cash, the net assets of an operating assisted living facility in Macon, Georgia and a facility under construction in Tifton, Georgia. For its 49% interest, GBH contributed cash.

            GBH has certain substantive participating rights in the LLC which precludes the Company from consolidating the operations of the LLC. Accordingly, the Company is accounting for its investment in the LLC under the equity method.

            The Company provides all development and management services with respect to each facility. The Company earns a fee for managing the development of new LLC facilities. To the extent the Company has incurred development related costs, the development fee earned by the Company (based on 5% of project costs) is treated as reimbursement for such expenses and accordingly, offset of expenses incurred. Any development fee remaining after the offset of expenses is treated as deferred revenue, which is amortized over the remaining term of the LLC. In addition, the Company earns a fee for managing the LLC's operating facilities. The minority interest portion of such fee was deferred until the LLC generated income on a consistent basis. In 2001, the deferred development fees, relating entirely to the Tifton, Georgia property, were recognized with the sale of the Tifton, Georgia facility. In 2002, it was determined that the only remaining facility of Macon, Georgia was generating income on a consistent basis and $92,000 of management fee revenue deferred as of December 31, 2001 was recognized in 2002.

            During 2002, the LLC abandoned its project in Cumming, Georgia resulting in a write-off of development costs related to that project of $573,000.

            As noted above, GBH/LTA, LLC sold the Tifton, Georgia facility during 2001. Gross proceeds from the sale of this property were $2,535,000 resulting in a gain on sale of $63,000. Total GBH/LTA, LLC indebtedness extinguished from the proceeds of the sale was $1,939,000. As a result of the sale, the Company recognized deferred revenue related to the Tifton, Georgia facility totaling $177,000 and wrote-off the remaining carrying value of the Tifton, Georgia investment of $54,000.

            GBH and the Company have certain exchange rights (the "Rights") if the Company consummates an initial public offering. The Rights provide either party the ability to require the Company to acquire all of the LLC interest held by GBH in exchange for shares of the Company. Such Rights are certain meals, housekeeping, medicaleffective: (i) if at any time the Company proposes an initial public offering or (ii) on or after six months and socialprior to the third anniversary of an initial public offering.

            At the formation of the LLC, property and equipment were recorded at fair market value, resulting in a difference between the Company's interest in the underlying equity of the LLC and the Company's carrying value of the investment in the LLC.



            Summarized financial information of the LLC is presented below (in thousands):

     
     2003
     2002
    Balance Sheet      
    Current assets $176 $158
    Property and equipment, net  2,393  2,458
    Other assets  56  63
      
     
    Total assets $2,625 $2,679
      
     
    Current liabilities $84 $94
    Long-term obligations  2,077  2,075
    Members' equity  464  510
      
     
    Total liabilities and members' equity $2,625 $2,679
      
     
    The Company's share of members' equity $237 $260
      
     
     
     2003
     2002
     2001
     
    Statement of Operations          
    Resident and other income $1,163 $1,197 $2,063 
    Operating expenses  (1,050) (995) (1,651)
    Loss on sale of assets  (13) (560) 63 
    Interest expense, net  (146) (100) (266)
      
     
     
     
    Net income (loss) $(46)$(458)$209 
      
     
     
     
    The Company's share of net income (loss) $(23)$(234)$107 
      
     
     
     

    LifeMed, LLC

            In June 1997, the Company formed a joint venture, LifeMed, LLC ("LifeMed"), with AMC Tennessee, Inc ("AMC"), a wholly-owned subsidiary of Omnicare, Inc., for the purpose of providing various pharmaceutical services provided to the residents of each Senior Housing Facility.

    Rent expense

    the Company's assisted living facilities. In October 1998, the LifeMed LLC agreement (the "LLC Agreement") was amended and restated to admit an additional member, American Retirement Corporation ("ARC"). As a result of ARC's admission and contribution, the Company's investment in LifeMed was reduced to a 331/3% equity interest in the venture. The Company rentsis accounting for its investment under the Seniorequity method. In September 2000, the joint venture elected to discontinue operations and is in the process of dissolution. Since September 2000, the Company has pursued various legal methods to recover its investment. In September 2003, the Company was granted a favorable court judgment in the amount of $200,000 plus attorney's fees. LifeMed has appealed that decision but the Company concludes that the carrying value of the LifeMed investment is recoverable.



    5. Long-Term Debt and Capital Lease Obligations

            The Company's long-term debt consists of the following at December 31 (in thousands):

     
     2003
     2002
    Mortgages payable $97,642 $98,175
    Permanent loans payable (HUD insured)  31,084  35,363
    Other debt  668  860
      
     
       129,394  134,398
    Less: current maturities  4,176  2,548
      
     
      $125,218 $131,850
      
     

    Mortgages Payable

            The mortgages payable are with various lenders and are collateralized by the assets of the related facilities (see Note 3). The carrying value of such assets at December 31, 2003 and 2002 was approximately $109.5 million and $108.5 million, respectively. Principal and interest are payable in monthly installments. Fixed interest rate mortgage debt at December 31, 2003 and 2002 totaled $55.8 million and $50.4 million, respectively. The remaining mortgage debt has variable interest rates. Interest rates as of December 31, 2003 range from 6.00% to 8.00%, with remaining maturities ranging from 4 months to 10 years. Some of the mortgages contain various covenants, the most restrictive of which include the maintenance of certain financial ratios. Certain of the lenders also require escrow balances to be held by the lenders which are included in prepaid expenses and restricted cash in the Company's consolidated balance sheets.

            As of December 31, 2003, the Company was in breach of certain financial covenants with one or more financial institutions, which the Company cured, was granted waivers, or obtained debt amendments for these specific violations subsequent to December 31, 2003.

    Permanent Loans Payable (HUD insured)

            The permanent loans payable (HUD insured) consist of loans serviced by four financial institutions, insured by the Department of Housing Facilitiesand Urban Development ("HUD"), for the purpose of constructing and equipping or financing facilities. The carrying value of such assets was approximately $31.7 million and $38.5 million at December 31, 2003 and 2002, respectively. Interest rates on these permanent loans range from ILM II Holding pursuant7.00% to 8.45%.

    Capitalized Lease Financing Obligations—Facilities

            The Company is obligated under four lease agreements with a real estate investment trust ("REIT") for four communities based on initial lease terms of 15 years with two options to renew, at the Company's option, for periods of ten years each. The initial lease rates were based on ten year U.S. Treasury Notes plus 3.50%, with annual rent increases ranging from a minimum of 2% to a month-to-month operating lease. Rent expense is recognized onmaximum of 5%. On the tenth anniversary of the leases, the Company shall have the option to purchase the assisted living communities at an amount no less than fair market value. The lease arrangements limit



    the Company's right to operate other assisted living communities within a straight-line basis overfive-mile radius of each leased facility during the term of the leases and for a period of up to two years thereafter.

            The Company has recorded the proceeds from the sale of land and the funds received from the REIT for the construction costs as capital lease financing obligations. The accompanying consolidated balance sheets include property and equipment of approximately $11.7 million, net of accumulated amortization of $2.0 million, and $12.2 million, net of accumulated amortization of $1.5 million, at December 31, 2003 and 2002, respectively.

            As the developer of these properties, the Company received a development fee from the REIT based on a percentage of construction and land costs. Development fees received are recorded as deferred revenue and will be amortized into other income over the lease terms. Amounts included in deferred revenue for these development fees at December 31, 2003 and 2002 were approximately $93,000 and $102,000, net of amortization.

    Other Information

            Principal maturities of long-term debt and future minimum lease payments of capital leases as of December 31, 2003 are as follows (in thousands):

     
     Mortgages
    Payable

     Permanent
    Loans
    Payable
    (HUD)

     Capital
    Lease
    Financing
    Obligations

     Other
    Debt

     Total
    2004 $3,398 $233 $1,183 $545 $5,359
    2005  1,721  247  1,183  45  3,196
    2006  1,825  267  1,183  33  3,308
    2007  41,024  288  1,183  35  42,530
    2008  5,206  308  1,183  10  6,707
    Thereafter  44,468  29,741  30,197    104,406
      
     
     
     
     
       97,642  31,084  36,112  668  165,506

    Less:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     
     Interest      23,776    23,776
     Current maturities  3,398  233  81  545  4,257
      
     
     
     
     
      $94,244 $30,851 $12,255 $123 $137,473
      
     
     
     
     

            On March 26, 2004, the Company closed a debt refinancing with Union Planters Bank where the Morningside of Mayfield's first mortgage was refinanced for new indebtedness. The original mortgage was to be due during fiscal 2004. As a result of the completed refinancing, the debt is included in noncurrent liabilities as of December 31, 2003.

            On November 26 and December 1, 2003 the Company closed a fixed rate financing transaction with Fannie Mae where four of the Company's communities' first mortgages were repaid and new indebtedness totaling $13.1 million was obtained. The terms of the new mortgages call for a maturity on November 30, 2013. As a result of the debt refinancing and prepayment of long-term debt, the



    Company recorded a loss on the early extinguishment of debt of $366,000 for the year ended December 31, 2003.

            During 2002, the Company paid $290,000 to early extinguish notes payable with a carrying value of $382,000. As a result of this transaction, the Company recorded a gain on the early extinguishment of debt of $92,000 for the year ended December 31, 2002.

            On June 28, 2002, the Company closed a fixed rate refinancing transaction with Fannie Mae where sixteen of the Company's communities' first mortgages were repaid and new indebtedness totaling $37.5 million was obtained. The terms of the new mortgages call for a maturity on August 1, 2012.

            On April 2, 2002, the Company closed a floating rate refinancing transaction with Heller Healthcare Finance, Inc., where eight of the Company's communities' first mortgages were repaid and new indebtedness totaling $15.6 million was obtained. The terms of the new mortgage calls for an initial maturity on March 31, 2005, with a two year extension, at the Company's option, provided there has been no Event of Default and the Company meets other minimum debt service coverage and yield requirements.

            During 2001, the Company paid $425,000 to early extinguish notes payable with a carrying value of $1,012,000. As a result of the transaction, the Company recorded a gain on the early extinguishment of debt of $587,000.

    6. Minority Interest in Equity of Consolidated Entity

            In April 1999, the Company and Phoebe Putney Health Systems, Inc. ("Phoebe") formed a limited partnership (Morningside of Albany, L.P., or the "LP") for the purpose of developing and operating an assisted living community in Albany, Georgia. In exchange for a 75% general and limited partnership interest in the LP, the Company contributed $708,000 in cash. For its 25% interest, Phoebe contributed $236,000 in cash. In April, 2000, the Company contributed an additional $273,000 and Phoebe contributed an additional $91,000 for its interest.

            In 2002, the joint venture made distributions totaling $2,955,000, of which $2,216,000 was the Company's share. Effective July 1, 2003 the Company sold 50% of the LP to Phoebe's subsidiary, Phoebe Putney Health Ventures, Inc., for $905,000 in cash and entered into a new long-term management agreement. Deferred rent payableThe Company recorded a $1,491,000 gain in conjunction with the partial equity sale that is included in gain (loss) on the sale of assets in the accompanying consolidated statements of operations. The partial equity sale effectively reduced the Company's ownership in the LP to 25%. Simultaneous with the sale, the LP was converted into Morningside of Albany Company, a Delaware general partnership. Consequently, the 2003 consolidated statement of operations reflects consolidation of the operations of the LP through June 30, 2003, while the latter half of the year has been accounted for under the equity method.



            Summarized financial information of the LP as of and for the six months ended December 31, 2003 are presented below (in thousands). All information prior to July 1, 2003 is included in the Company's consolidated financial statements.

    Balance Sheet    
    Current assets $174 
    Property and equipment, net  3,795 
    Other assets  58 
      
     
    Total assets $4,027 
      
     
    Current liabilities $409 
    Long-term obligations  5,093 
    Members' deficit  (1,475)
      
     
    Total liabilities and members' deficit $4,027 
      
     
    The Company's share of members' deficit $(369)
      
     
    Statement of Income    
    Resident and other income $1,061 
    Operating expenses  (799)
    Interest expense, net  (87)
      
     
    Net income $175 
      
     
    The Company's share of net income $44 
      
     

            Subsequent to the partial sale of the LP, the Company continues to jointly guarantee the LP's long-term debt with Phoebe as established at the organization of the LP. If the debt were called by the related financial institution and the LP was unable to pay through cash on hand or through the collateralized assets of the LP, the Company and Phoebe would be liable. The carrying value of the debt at December 31, 2003 was $5,352,000.


    7. Equity

            Prior to December 31, 2002, the Company's capital structure consisted of units, which were either Class A Units, Class B Units, Class C Units or Class D Units. The Class A Units, Class B Units, Class C Units and Class D Units were identical and entitled the holders thereof to the same rights and privileges, except as provided in the limited liability company Agreement, which specified that Class A Units, Class C Units and Class D Units are to be non-voting, and Class C and Class D units were entitled to a preference payment of $5 per unit upon a liquidation event, as defined. In accordance with the limited liability company Agreement, the Company's net loss was allocated to the members based on their outstanding units at December 31, 2001 and December 31, 2002. Prior to the Company's conversion to a C corporation, the Company's outstanding units were as follows:

     
     Class A Units
    Outstanding
    (Non-voting)

     Class B Units
    Outstanding
    (Voting)

     Class C Units
    Outstanding
    (Non-voting)

     Class D Units
    Outstanding
    (Non-voting)

     Total
    Balance at December 31, 2000 and 2001 2,894,253 15,011,955 1,400,000 1,600,004 20,906,212
    Issuance of units 1,884,235 4,465,765  5,000 6,355,000
      
     
     
     
     
    Pre-conversion balance at December 31, 2002 4,778,488 19,477,720 1,400,000 1,605,004 27,261,212
      
     
     
     
     

            On December 31, 2002, the Company converted from a limited liability company to a Delaware C corporation. In conjunction with the conversion, five units of members' equity were surrendered for one share of the Company's equity. There was no change in the rights of the shares versus the units. The Class C shares and Class D shares maintained their right to a preference payment (now $25 per share) upon certain events. Subsequent to December 31, 2002, net loss of the Company is no longer allocated to the owners but accumulated as the Company's retained deficit. Subsequent to the conversion to a C corporation, the Company's outstanding shares are as follows:

     
     Common
    Class A Shares
    Outstanding
    (Non-voting)

     Common
    Class B Shares
    Outstanding
    (Voting)

     Preferred
    Class C Shares
    Outstanding
    (Non-voting)

     Preferred
    Class D Shares
    Outstanding
    (Non-voting)

     Total
    Post-conversion balance at December 31, 2002 955,698 3,895,544 280,000 321,001 5,452,243
    Issuance of shares 27,500    27,500
    Exercise of options 430    430
      
     
     
     
     
    Balance at December 31, 2003 983,628 3,895,544 280,000 321,001 5,480,173
      
     
     
     
     

    8. Employee Option Plans

    1996 Option Plan

            The Company adopted the LifeTrust America, LLC 1996 Unit Option Plan (the "Option Plan") effective October 8, 1996. Under the Option Plan, the Company could grant up to 2,736,842 unit options to employees and directors to purchase Class A Units of the Company. One half of such



    options vested over a specified time period ("Time Options"), while the remaining options were exercisable only upon the occurrence of certain events ("Determination Event Options"). Each option represented the difference between rent expense recognizedright to purchase a unit at an exercise price equal to the greater of (i) the fair market value of such unit on the date of grant or (ii) the per unit price paid by Morgan Stanley Capital Partners ("MSCP") at the time of its most recent capital contribution. The term of each option was 10 years from the initial grant date, and options vested one-fifth on each of the first five anniversaries of initial grant date.

            Vested Time Options could be exercised at any time, whereas Determination Event Options could be exercised upon the earliest of (i) sale of all or substantially all of MSCP's units ("MSCP Exit"); (ii) the completion of the sale of all or substantially all of the assets of the Company followed by a straight-line basisliquidating distribution; (iii) the completion of the initial public offering of the Company; or (iv) the completion of the liquidation, dissolution or winding up of the Company (each representing a Determination Event). All Determination Event Options (whether vested or unvested) would be forfeited and cashcanceled without any consideration being paid for rentto the optionee thereof if, on the date in which a Determination Event occurred, MSCP's internal rate of return ("MSCP IRR") was less than 12.5%.

            In the event of the occurrence of a MSCP Exit, each then outstanding option which was not, or had not previously been, canceled or called by the Company pursuant to the terms of the Facilities Lease Agreement.Option Plan, would become vested and, subject to certain other terms, exercisable in full with respect to all units covered thereby as of the date of the consummation of such MSCP Exit.

            Upon reorganization of the Company into a corporation or other entity organized under the laws of the state of Delaware ("Conversion Transaction"), any outstanding options would be automatically adjusted to provide the holder thereof with the right to purchase an amount of equity securities of the surviving corporation. Notwithstanding the foregoing, an optionee could elect, in exchange for the surrender and cancellation of all or any portion of his/her existing options, to receive a corresponding number of options upon consummation of the Conversion Transaction that qualify as incentive stock options within the meaning of Section 422 of the IRC of 1986, as amended. Effective December 31, 2002, the Company consummated such a Conversion Transaction and the optionees were provided the opportunity to surrender their unit options in exchange for incentive stock options of LTA Holdings, Inc., where one incentive stock option was exchanged for five surrendered unit options and the exercise price of the stock option became five times the exercise price of the unit options surrendered. The Option Plan became the LTA Holdings, Inc. 1996 Option Plan.

    Advertising expense

    The Company's policy is to expense all advertising costs as incurred. For the years ended August 31, 2001, 2000 and 1999, advertising expenses were $684,000, $722,000 and $705,000, respectively.

    Income tax expense

    Income tax expense is provided for using the liability method as prescribed by Statement of Financial Accounting Standards No. 109, "Accounting for Income Taxes."

    Cash and cash equivalents

    For purposes of reporting cash flows, cash and cash equivalents include all highly liquid investments with original maturities of 90 days or less.

    3.    Property ManagementRCM Option Agreement

    The Company retained Capitalexecuted an option agreement with R. Clayton McWhorter ("RCM Option Plan") effective October 8, 1996. Under the RCM Option Plan, the Company could issue up to be the property manager347,368 unit options to purchase Class B Units of the Senior Housing Facilities pursuantCompany. Options under the RCM Option Plan were issued upon RCM's funding of his capital contributions in accordance with his capital contribution requirements. One half of such options were Time Options and one half of such options were Determination Event Options. Each option represented the right to purchase a Management Agreement, which commenced on July 29, 1996.Class B unit at an exercise price equal to the per unit price paid by MSCP at the time of its most recent capital contribution. The term of each option was 10 years from the Management Agreement originally expiredinitial grant date, and options vested



    one-fifth on July 29, 2001 but, in November 2000,each of the term was modifiedfirst five anniversaries of the initial grant date. Vested Time Options could be exercised at any time, whereas Determination Event Options could be exercised only subsequent to a Determination Event, as defined above. All Determination Event Options (whether vested or unvested) were to be coterminous withforfeited and canceled without any consideration being paid to the Facilities Lease Agreement. Asoptionee thereof if, on the date in which a result,Determination Event occurred, the termMSCP IRR is less than 12.5%.

            In the event of the Management Agreement is currently being extended onoccurrence of a month-to-month basis.

    Under the Management Agreement, Capital generally is required to perform all operational functions necessary to operate the Senior Housing Facilities other than certain administrative functions. The functions performedMSCP Exit, each then outstanding option which had not, or had not previously been, canceled or called by Capital include periodic reporting to and coordinating with the Company leasing the individual units in the Senior Housing Facilities, maintaining bank accounts, maintaining books and records, advertising and marketing the Senior Housing Facilities, hiring and supervising on-site personnel, and performing maintenance. Underpursuant to the terms of the Management Agreement, Capital earns a base management fee equalRCM Option Plan, became vested and, subject to 4%certain other terms, exercisable in full with respect to all units covered thereby as of the gross operating revenuesdate of the Senior Housing Facilities, as defined. Capital also earns an incentive management fee equal to 25%consummation of the amount by which the net cash flow of the Senior Housing Facilities, as defined, exceeds a specified base amount. Each August 31, beginning on August 31, 1997, the base amount is increased based on the percentage increase in the Consumer Price Index as well as 15% of Facility expansion costs. ILM II has guaranteed the payment of all fees due to Capital under the terms of the Management Agreement. For the years ended August 31, 2001, 2000 and 1999, Capital earned property management fees from the Company of $656,000, $903,000 and $980,000, respectively.


    F-95


    4.    Related Party Transactionssuch MSCP Exit.

    Jeffry R. Dwyer, President, Secretary and Director        Upon conversion of the Company isfrom a shareholderlimited liability company to a C corporation, five RCM Option Plan units became an option to purchase one share of Greenberg Traurig, Counselthe Company's shares and the exercise price of the stock option became five times the exercise price of the unit option surrendered.

    1998 Option Agreements

            In January 1998, the Company executed option agreements (the "Option Agreements") with seven management employees in lieu of a 1997 cash bonus and issued 76,250 unit options to purchase Class A Units pursuant to these agreements. The options granted under the Option Agreements were subject to the CompanyOption Plan. However, the Time Options granted under the option agreements were vested from day one, the employees had a longer period of time in which to exercise the options after termination and its affiliates since 1997. For the years ended August 31, 2001 and 2000, Greenberg Traurig earned fees from the Company of $134,000 and $34,000, respectively.

    There were noAccounts receivable—related party at August 31, 2001.Accounts receivable—related party at August 31, 2000 includes $40,000 in expense reimbursements due from Holding II for capital expenditures at the Senior Housing Facilities. Accounts Receivable—Capital Senior Living Corporation at August 31, 2001 and 2000 includes amounts due from Capital as part of the final settlement of property-level receivables and payables at lease terminationhad certain put rights with respect to the Company's 75% interest in Villa Santa Barbara. Accounts payable—related party at August 31, 2001, includes $247,000 in variable rent due to ILM II Holding andunderlying units.

            Upon the remainder in accrued legal fees due to Greenberg Traurig, a related party. Accounts payable—related party at August 31, 2000 primarily includes $356,000 for variable rent due to ILM II Holding.

    5.    Capital Stock

    Prior to September 1, 1995,termination of the employee's employment with the Company, was a wholly-owned subsidiary of ILM II. Pursuantthe employee had the right to a reorganization and distribution agreement, ILM II capitalizedcause the Company with $500,000, an amount estimated to providepurchase: (i) any units held by the employee at fair market value, and (ii) vested options granted for the excess, if any, of the aggregate fair market value of the underlying units represented by the options over the aggregate exercise price of such option. If the employee elected to exercise his/her right to cause the Company with necessary working capital. On September 1, 1995, MAVRICC Management Systems, Inc., asto purchase options or previously acquired units, the distribution agent, causedemployee was required to be issued onnotify the stock recordsCompany within one year of his/her termination of employment. With respect to Determination Event Options that became exercisable following termination of employment, the right of the employee to cause the Company to purchase such Determination Event Options was extended for a period of one year following the Determination Event.

            Upon conversion of the Company the distributed Common Stock of the Company, in uncertificated form,from a limited liability company to the holders of record of ILM II Common Stock at the close of business on July 14, 1995. Onea C corporation, five Option Agreement units became an option to purchase one share of the Company's Common Stock was distributed for each outstandingstock and the exercise price of a share option became five times the exercise price of ILM II Common Stock. No certificates or scrip representing fractional sharesa unit option. There were no other changes to the Option Agreements effective with the conversion.

    2001 Incentive Option Plan

            The Company adopted the LifeTrust America, LLC 2001 Incentive Option Plan (the "2001 Option Plan") effective October 1, 2001. Under the 2001 Option Plan, the Company could grant up to 2,500,000 unit options to employees and directors to purchase Class A Units of the Company's Common Stock were issuedCompany. Each option represented the right to holderspurchase a unit at an exercise price equal to the amount specified in



    the option agreement, which was equal to or greater than the fair market value of ILM II Common Stock as partsuch unit on the date of grant.

            The term of each option was 10 years from the initial grant date, and options vested one-fifth on the grant date and one-fifth on each of the distribution. In lieufirst four anniversaries of receiving fractional shares, eachinitial grant date. Vested options could be exercised at any time.

            Upon a Conversion Transaction, any outstanding options would automatically be adjusted to provide the holder thereof with the right to purchase an amount of ILM II Common Stock who would otherwise have been entitledequity securities of the surviving corporation. Notwithstanding the foregoing, an optionee may elect, in exchange for the surrender and cancellation of all of any portion of his/her existing options, to receive a fractional sharecorresponding number of options upon consummation of the Company's Common Stock received a cash payment equivalent to $0.14 per share for such fractional interest.

    6.    The Facilities Lease Agreement

    ILM II Holding (the "Lessor"), a direct subsidiaryConversion Transaction that qualify as incentive stock options within the meaning of ILM II, leasesSection 422 of the Senior Housing Facilities toIRC of 1986, as amended. Effective December 31, 2002, the Company (the "Lessee")consummated such a Conversion Transaction and the optionees have been provided the opportunity to surrender their unit options in exchange for incentive stock options of LTA Holdings, Inc., pursuantwhere one incentive stock option will be exchanged for five surrendered unit options and the exercise price of the stock option is five times the exercise price of the unit options surrendered.

    Other Information

            The Maximum Award, as defined, available to the Facilities Lease Agreement. Such leaseparticipants under all plans was originally scheduled to expire on1,116,842 options at December 31, 2000. On August 15, 2000, ILM II caused ILM II Holding2003. The following table represents option activity:

     
     1996
    Options

     RCM
    Options

     2001
    Incentive
    Options

     Weighted-
    Average
    Exercise
    Price

    Balance of unit options at
    December 31, 2000
     2,195,548 347,368  $5.00
     Time options granted   1,521,000  1.25
     Forfeited (521,425) (40,400) 4.73
      
     
     
     
    Balance of unit options at
    December 31, 2001
     1,674,123 347,368 1,480,600 $3.40
     Time options granted   25,000  1.25
     Forfeited (207,443) (112,100) 3.48
      
     
     
     
    Pre-conversion balance of unit options at
    December 31, 2002
     1,466,680 347,368 1,393,500 $3.37
      
     
     
     
    Post-conversion balance of share options at
    December 31, 2002
     293,336 69,474 278,700 $16.85
     Time options granted   211,980  6.25
     Exercised   (430) 6.25
     Forfeited (5,687) (34,350) 8.91
      
     
     
     
    Balance of share options at
    December 31, 2003
     287,649 69,474 455,900 $14.49
      
     
     
     

            The range of exercise prices at December 31, 2003 is $6.25 to terminate$25.00.

            Upon the Facilities Lease Agreementconsummation of a Conversion Transaction, any outstanding options would automatically be adjusted to provide the holder thereof with respectthe right to the Company's 75% leasehold interest in Villa Santa Barbara and ILM II sold its interest in the Senior Housing facility to CSLC. In November 2000, the Facilities Lease Agreement was extended through the earlierpurchase an amount of the date on whichsurviving corporation as was the mergercase with the conversion from LifeTrust America, LLC to LTA Holdings, Inc.

            Upon the occurrence of ILM II with CSLC was consummateda Determination Event, and subject to MSCP attaining an internal rate of return of 12.5% or March 31, 2001, and on a month-to-month basis thereafter if the merger were not consummated by that time. On February 8, 2001, ILM II received notice from CSLC terminating the merger agreement. The lease is accounted for as an operating lease in the Company's financial statements.

    ILM II's existing corporate finite life is scheduled to expire on December 31, 2001. Upon such expiration, the Facilities Lease Agreement is expected to continue on a month-to-month basis until it is terminated as a result of the expected sale of the Senior Housing Facilities. Although ILM II recommended to its shareholders that its finite life existence be extended, the ILM II shareholders did not approve the proposal to extend ILM II's corporate finite life at their Annual Meeting on August 16, 2001. Accordingly, ILM II announced that, pursuant to its Articles of Incorporation, ILM II will liquidate its properties commencing not later than December 31, 2001.


    F-96

    Descriptions of the properties covered by the Facilities Lease Agreement betweenmore, the Company and ILM II Holdingwill incur an immediate compensation expense on all Determination Event Options outstanding at August 31, 2001, are summarized as follows:

    Name

     Location

     Year
    Facility Built

     Rentable
    Units(1)

     Resident
    Capacities(1)


    The Palms Fort Myers, FL 1988 205 255
    Crown Villa Omaha, NE 1992 73 73
    Overland Park Place Overland Park, KS 1984 141 153
    Rio Las Palmas Stockton, CA 1988 164 190
    The Villa at Riverwood St. Louis County, MO 1986 120 140
    Villa Santa Barbara(2) Santa Barbara, CA      
    (1)
    Rentable units represent the number of apartment units and is a measure commonly used in the real estate industry. Resident capacity equals the number of bedrooms contained within the apartment units and corresponds to measures commonly used in the healthcare industry.

    (2)
    The Facilities Lease Agreement with respect to Villa Santa Barbara was terminatedthat time based on August 15, 2000, upon the sale of ILM II's interest in Villa Santa Barbara.

    Pursuant to the Facilities Lease Agreement, the Company paid annual base rent for the use of all of the Senior Housing Facilities in the aggregate amount of $3,555,427 ($3,995,586 and $4,035,600 per year in 2000 and 1999, respectively). The reduction in base rent from the previous years is due to the termination of the Facilities Lease Agreement with respect to Villa Santa Barbara which was sold by ILM II to CSLC on August 15, 2000. The Facilities Lease Agreement is a "triple-net" lease whereby the Lessee pays all operating expenses, governmental taxes and assessments, utility charges and insurance premiums, as well as the costs of all required maintenance, personal property and non-structural repairs in connection with the operation of the Senior Housing Facilities. ILM II Holding, as Lessor, is responsible for all major capital improvements and structural repairs to the Senior Housing Facilities. Also, any fixed assets of the Company at a Senior Housing Facility would remain with the Senior Housing Facility at the termination of the lease. The Company also paid variable rent, on a quarterly basis, for each Senior Housing Facility in an amount equal to 40% of the excess of the aggregate total revenuesfair market value of each unit over the exercise price.

    9. Deferred Compensation Plan

            The Company's Deferred Compensation Plan (the "Plan") was an unfunded deferred compensation arrangement for the Senior Housing Facilities, on an annualized basis, over $13,021,000 through August 15, 2000, when the lease with respect to Villa Santa Barbara was terminated. Effective September 1, 2000, variable rent is payable quarterly in an amount equal to 40%a select group of management ("Participants") of the excessCompany. Participants may direct the value of their deferred compensation to be based on one or more of the aggregate total revenues over $11,634,000 (excluding Villa Santa Barbara)investment alternatives selected by the Compensation Committee of the Board of Directors (the "Deemed Investments"). For 1997 only, Participants in the fiscal years ended August 31, 2001 and 2000, variable rent expense was $1,006,000 and $1,437,000, respectively.

    The Company's usePlan could elect to defer up to 100% of their base salary as well as 100% of any cash bonus. In 1997, all but one of the properties is limited to use as a Senior Housing Facility. The Company has responsibility to obtain and maintain all licenses, certificates and consents needed to use and operate each Facility, and to use and maintain each Senior Housing Facility in compliance with all local board of health and other applicable governmental and insurance regulations. The Senior Housing Facilities located in California, Florida and Kansas are licensed by such states to provide assisted living services. Also, various health and safety regulations and standards which are enforced by state and local authorities apply to the operation of allParticipants of the Senior Housing Facilities. Violations of such health and safety standards could result in fines, penalties, closure of a Senior Housing Facility or other sanctions.


    F-97


    7.    Legal Proceedings and Contingencies

    The Company has pending claims incurred inPlan elected to have their deferred compensation to be based on the normal course of business which, in the opinionvalue of the Company's management, will notmembership interests (the Deemed Investments at December 31, 1997). Pursuant to the Plan, Participants are only entitled to cash distributions. In August 2002 and December 2002, all but 2 participants elected to cash out their investments at 25% of their carrying value, resulting in a gain of $50,000 included as a reduction in general and administrative expense in the accompanying consolidated statement of operations for the year ended December 31, 2002. No deferrals have a material effect onbeen allowed since the financial statements of the Company.initial 1997 deferral.

    8.    Construction Loan Financing

    ILM II and the Company obtained a construction loan facility during 1999 that provided ILM II with up to $8.8 million to fund the capital costs of the potential expansion programs. The construction loan facility was collateralized by a first mortgage of the Senior Housing Facilities and collateral assignment of the Company's leases of such properties. The Company was a co-borrower on the construction loan.

    On April 3, 2001, the remaining $570,000 principal balance on the construction loan facility plus accrued interest was repaid by ILM II. Amounts outstanding under the construction loan facility at May 31, 2001 and August 31, 2000 were $0 and $570,000, respectively.

    9.    Federal10. Income Taxes

    The Company is taxable as a so-called "C" corporation        Deferred tax assets and therefore, its income is subjectliabilities are determined based on differences between financial reporting and tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when the differences are expected to tax at the federal and state levels. The Company reports on a calendar year for tax purposes. Income taxes at the appropriate statutory rates have been provided for in the accompanying financial statements.reverse.

    Deferred income tax benefit reflectstaxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax



    purposes. TheSignificant components of the Company's deferred tax assets and liabilities as of AugustDecember 31 2001 and 2000, are comprised of the following amounts (in thousands):

     
     2001

     2000

     

     
    Deferred tax asset—straight-line rent expense $— $3 
    Deferred tax asset—book over tax depreciation 643 332 
    Deferred tax asset—book over tax amortization 3 9 
      
     
     
    Gross deferred tax asset 646 344 
    Valuation allowance (518)(332)
      
     
     
     Gross deferred tax asset $128 $12 
      
     
     

    The components of income tax expense (benefit) for fiscal 2001, 2000 and 1999 are as follows (in thousands):

     
     2001

     2000

     1999


    Current:      
     Federal $(320)$276 $—
     State (57)57 
      
     
     
      Total current (377)333 
      
     
     
    Deferred:      
     Federal (98)122 293
     State (17)20 49
      
     
     
      Total deferred (115)142 342
      
     
     
      $(492)$475 $342
      
     
     

     
     2003
     2002
     
    Deferred tax liabilities:       
     Tax over book depreciation $(3,673)$(2,640)
      
     
     
    Total deferred tax liabilities  (3,673) (2,640)

    Deferred tax assets:

     

     

     

     

     

     

     
     Federal and state net operating loss carryforwards  33,737  30,220 
     Other  249  248 
      
     
     
    Total deferred tax assets  33,986  30,468 
      
     
     
    Net deferred tax assets  30,313  27,828 
    Valuation allowance for deferred tax assets  (30,313) (27,828)
      
     
     
    Net deferred tax assets $ $ 
      
     
     

    F-98

    During the fourth quarter of fiscal year 2001, the Company recorded income tax expense of $186,000 to record a        A valuation allowance has been established equivalent to the total amount of $518,000 againstthe net deferred tax assets because it is more likely than not that the portion of the deferred tax assets exceeding the deferred tax liabilities will not be realized. As of December 31, 2003, the Company had federal net operating loss carryforwards of approximately $88.8 million (See Note 13) expiring 2010 through 2023. The Company also had state net operating loss carryforwards as of December 31, 2003. Based on the Company's history of tax losses and related valuation allowance, no income tax provision or benefit is recorded in the consolidated statements of operations.

            The consolidated effective tax rate differed from the federal statutory rate for each of the three years ended December 31, 2003 as set forth below (dollars in thousands):

     
     2003
     2002
     2001
     
     
     Amount
     Percent
     Amount
     Percent
     Amount
     Percent
     
    Tax at U.S. statutory rates $(573)34%$(1,597)34%$(1,834)34%
    State taxes, net of federal benefits  (67)4% (188)4% (216)4%
    Changes in valuation allowance  2,485 (147)% 1,745 (37)% 2,156 (40)%
    LLC earnings not taxed  (66)4% 40 (1)% (106)2%
    Change in estimated net operating
    loss carryforward from prior year
      (1,779)105%  0%  0%
      
     
     
     
     
     
     
    Total $ 0%$ 0%$ 0%
      
     
     
     
     
     
     

    11. Profit-Sharing Plan

            The Company maintains a profit-sharing plan (the "401(k) Plan") under Internal Revenue Code Section 401(k). All employees are not expectedcovered by the 401(k) Plan and are eligible to be recovered dueparticipate in the 401(k) Plan after meeting certain eligibility requirements. The 401(k) Plan contains three elements—employee salary contributions, discretionary matching employer contributions and special discretionary



    employer contributions. Deferred salary contributions are made through pre-tax salary deferrals of between 1% and 15% of an employee's compensation. In 2003, 2002 and 2001, the 401(k) Plan provided that the Company contribute $0.50 for every dollar each employee contributes, up to 4% of the employee's annual compensation. Matching contributions made by the Company totaled approximately $125,000, $96,000 and $74,000 during 2003, 2002 and 2001. No special discretionary employer contributions were made during 2003, 2002 and 2001.

    12. Transactions with Related Parties

            The Company leases office space for its home office activities from a Company in which certain Company shareholders have an ownership interest. Lease payments were $333,000, $341,000 and $315,000 for the years ended December 31, 2003, 2002 and 2001, respectively. The future minimum lease payments on the office space are $349,000 in 2004.

            The Company also sub-leases space to companies in which a Company shareholder has an ownership interest. Sub-lease revenue totaled $154,000, $185,000 and $185,000 during 2003, 2002 and 2001, respectively. Future minimum sub-lease revenue totals $77,000 for 2004.

            Finally, the Company uses the legal services and payroll administrative services of companies in which two shareholders are also investors. Expenses related to the terminationtwo companies totaled $250,000, $170,000 and $155,000 in 2003, 2002 and 2001, respectively.

    13. Events (Unaudited) Subsequent to Date of the Facilities Lease Agreement. The remaining deferred tax asset is expected to be realized through the carryback of net operating losses upon the termination of the Facilities Lease Agreement and the write off of fixed assets.

    The reconciliation of income tax computed for fiscal 2001, 2000 and 1999, at U.S. federal statutory rates to income tax expense (benefit) is as follows (in thousands):

     
    2001

     2000

     1999

     

     
    Tax at U.S. statutory rates$(433)34%$72 34%$293 34%
    State income taxes, net of federal tax benefit(76)6%13 6%49 6%
    Valuation allowance186 15%332 158% 0%
    Other(169)7%58 27% 0%
     
     
     
     
     
     
     
     $(492)62%$475 225%$342 40%
     
     
     
     
     
     
     

    F-99Independent Auditor's Report


    ILM II Senior Living, Inc.


    CONSOLIDATED STATEMENTS OF NET ASSETS IN LIQUIDATION
    (Liquidation Basis)
    November 30, 2001 (Unaudited) and August 31, 2001
    (Dollars in thousands, except per share data)

     
     November 30,
    2001

     August 31,
    2001


    ASSETS    
    Investment properties, at fair value $45,500 $45,500
    Cash and cash equivalents 945 1,298
    Accounts receivable—related party 717 247
    Prepaid expenses and other assets 4 11
      
     
      $47,166 $47,056
      
     
    LIABILITIES    
    Accounts payable and accrued expenses $264 $129
    Accounts payable — related party 920 966
    Built-in gain taxes payable 3,705 3,705
    Accrued liquidation expenses 2,115 2,404

    Preferred shareholders' minority interest in consolidated subsidiary

     

    154

     

    152
      
     
     Total liabilities 7,158 7,356
      
     
    Net assets in liquidation $40,008 $39,700
      
     

    See accompanying notes.


    F-100


    ILM II Senior Living, Inc.


    CONSOLIDATED STATEMENT OF CHANGES IN NET ASSETS IN LIQUIDATION
    (Liquidation Basis)
    For the three months ended November 30, 2001 (Unaudited)
    (Dollars in thousands, except per share data)

    Net assets in liquidation, August 31, 2001$39,700
    Increase (decrease) during the three months ended November 30, 2001:
    Operating activities:
    Rental and other1,163
    Interest income5
    General and administrative(81)
    Professional fees(426)
    Director's compensation(36)

    625

    Liquidating activities:
    Provision for liquidation expenses(317)

    Net increase in assets in liquidation308

    Net assets in liquidation, November 30, 2001$40,008

    See accompanying notes.


    F-101


    ILM II Senior Living, Inc.


    CONSOLIDATED STATEMENT OF INCOME
    (Going Concern Basis)
    For the three months ended November 30, 2000 (Unaudited)
    (Dollars in thousands, except per share data)


    Three Months Ended
    November 30,
    2000


    Revenue:
    Rental and other$1,139
    Interest90

    1,229
    Expenses:
    Depreciation298
    Amortization44
    Professional fees667
    General and administrative200
    Directors' compensation24

    1,233

    Net income (loss)$(4)

    Basic income (loss) per share of common stock$(0.00)

    Cash dividends paid per share of common stock$0.00

    The above earnings and cash dividends paid per share of common stock are based upon the 5,181,236 shares outstanding for each period.

    See accompanying notes.


    F-102


    ILM Senior Living, Inc.


    CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
    (Going Concern Basis)
    For the three months ended November 30, 2000 (Unaudited)
    (Dollars in thousands, except per share data)

     
     Common Stock
    $.01 Par Value

     Additional
    Paid-In
    Capital

      
      
     
     
     Retained
    Earnings

      
     
     
     Shares

     Amount

     Total

     

     
    Shareholders' equity at August 31, 2000 5,181,236 $52 $44,823 $(10,138)$34,737 
    Cash dividends paid      
    Net loss    (4)(4)
      
     
     
     
     
     
    Shareholders' equity at November 30, 2000 5,181,236 $52 $44,823 $(10,142)$34,733 

    See accompanying notes.


    F-103


    ILM II Senior Living, Inc.


    CONSOLIDATED STATEMENT OF CASH FLOWS
    (Going Concern Basis)
    For the three months ended November 30, 2000 (Unaudited)
    (Dollars in thousands)


    Three Months Ended
    November 30,
    2000


    Cash flows from operating activities:
    Net income (loss)$(4)
    Adjustments to reconcile net income (loss) to net cash provided by operating activities:
    Depreciation and amortization expense342
    Accrued dividends on subsidiary's preferred stock2
    Changes in assets and liabilities:
    Accounts receivable — related party100
    Prepaid expenses and other assets(18)
    Deferred rent receivable6
    Accounts payable and accrued expenses53
    Accounts payable — related party324

    Net cash provided by operating activities805
    Cash flows from investing activity:
    Additions to operating investment properties(41)

    Net cash used in investing activity(41)

    Cash flows from financing activity:
    Cash dividends paid to shareholders

    Net cash used in financing activity
    Net increase (decrease) in cash and cash equivalents764
    Cash and cash equivalents, beginning of period11,258

    Cash and cash equivalents, end of period$12,022

    Cash paid for interest$—


    See accompanying notes.




    F-104


    ILM II Senior Living, Inc.


    NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

    1.    General

    The accompanying consolidated financial statements, footnotes and discussions should be read in conjunction with the consolidated financial statements and footnotes contained in ILM II Senior Living, Inc.'s (the "Company") Annual Report on Form 10-K for the year ended August 31, 2001. In the opinion of management, the accompanying interim consolidated financial statements, which have not been audited, reflect all adjustments necessary to present fairly the results for the interim periods.

    In connection with filing the Company's adoption of a plan of liquidation2003 tax return in 2004, management determined that the actual federal net operating loss carryforwards as of December 31, 2003 were approximately $72.2 million.

            In August 31, 2001, the accompanying consolidated financial statements for the three months ended November 30, 2001, have been prepared on the liquidation basis of accounting in accordance with accounting principles generally accepted in the United States of America for interim financial information, which, among other things, requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities. Key estimates include the valuation of investment properties and the estimate of liquidation expenses. Actual results, therefore, could differ from the estimates and assumptions used. The results of operations for the three-month period ended November 30, 2001, are not necessarily indicative of the results that may be expected for the year ending August 31, 2002.

    The Company was incorporated on February 5, 1990 under the laws of the State of Virginia as a Virginia finite-life corporation, formerly PaineWebber Independent Mortgage Inc. II. On September 12, 1990,2004, the Company sold topurchased the public49% of GBH/LTA, LLC, owned by GBH for $375,000 in a registered initial offering 5,181,236 shares of common stock, $.01 par value. The Company received capital contributions of $51,812,356, of which $200,000 represented the sale of 20,000 shares to an affiliate at that time, PaineWebber Group, Inc. ("PaineWebber"). For discussion purposes, the term "PaineWebber" will refer to PaineWebber Group, Inc., and all affiliates that provided services tocash. GBH/LTA, LLC was originally created in 1998 with the Company in the past.

    The Company elected to qualify and be taxed as a Real Estate Investment Trust ("REIT") under the Internal Revenue Code of 1986, as amended, for each taxable year of operations.

    The Company originally invested the net proceeds of the initial public offering in six participating mortgage loans collateralized by senior housing facilities located in five different states ("Senior Housing Facilities").

    ILM II Holding, Inc. ("ILM II Holding"), a majority-owned subsidiary of the Company, now holds title to the five remaining Senior Housing Facilities which comprise the balance of the operating investment properties on the accompanying statements of net assets in liquidation, subject to certain mortgage loans payable to the Company. Such mortgage loans and the related interest expense are eliminated in the consolidation of the financial statements of the Company.

    The Company made charitable gifts of one share of the preferred stock in ILM II Holding to each of 111 charitable organizations so that ILM II Holding would meet the stock ownership requirements of a REIT as of January 30, 1997. The preferred stock has a liquidation preference of $1,000 per share plus any accrued and unpaid dividends. Dividends on the preferred stock accrue at a rate of 8% per annum on the original $1,000 liquidation preference and are cumulative from the date of issuance. It is anticipated that dividends will accrue and be paid at liquidation of ILM II Holding. Cumulative dividends accrued as of November 30, 2001 on the preferred stock in ILM II Holding totaled approximately $43,000.

    As part of the fiscal 1994 Settlement Agreement with AHC, ILM II Holding retained AHC as the property manager for all of the Senior Housing Facilities pursuant to the terms of a management agreement. The management agreement with AHC was terminated in July 1996. Subsequent to the


    F-105


    effective date of the settlement agreement with AHC, in order to maximize the potential returns to the Company's existing Shareholders while maintaining the Company's qualification as a REIT under the Internal Revenue Code, the Company formed a new corporation, ILM II Lease Corporation ("Lease II"),owning 51% for the purpose of acquiring, developing, and operating the Senior Housing Facilities under the terms of aassisted living facilities lease agreement (the "Facilities Lease Agreement"). All of the shares of capital stock of Lease II were distributed to the holders of record of the Company's common stock and the Senior Housing Facilities were leased to Lease II (see Note 2 for a description of the Facilities Lease Agreement). Lease II is a public company subject to the reporting obligations of the Securities and Exchange Commission. All responsibility for the day-to-day management of the Senior Housing Facilities, including administration of the property management agreement with AHC, was transferred to Lease II. On July 29, 1996, the management agreement with AHC was terminated and Lease II retained Capital Senior Management 2, Inc. ("Capital") to be the new property manager of its Senior Housing Facilities pursuant to a management agreement (the "Management Agreement").

            On July 6, 2001, in its definitive proxy statement, the Company's Board of Directors recommended to the Company's Shareholders that the Company's Articles of Incorporation be amended to extend the Company's finite-life existence from December 31, 2001 until December 31, 2008. On August 16, 2001, at the Company's Annual Meeting of Shareholders, the proposal to extend the finite-life corporate existence of the Company was not approvedGeorgia by the Company's Shareholders.

    Pursuant to the Company's Articles of Incorporation, the Company has adopted a plan of liquidation and announced that it would commence the liquidation of its Senior Housing Facilities not later than December 31, 2001. As a result, the Company changed its basis of accounting, as of August 31, 2001, from the going-concern basis to the liquidation basis.

    Pursuant to the Company's plan of liquidation and in accordance with its Articles of Incorporation, on November 16, 2001, the Company and ILM II Holding entered intoGBH. GBH had certain substantive participating rights in the LLC which precluded the Company from consolidating the operations of the LLC. As of August 2004, the Morningside of Macon, LLC, a 41 unit assisted living community, was the only asset of GBH/LTA, LLC. The Company is in the process of completing its purchase accounting relating to the remaining 49% purchase and sale agreement with BRE/Independent Living, LLC, a Delaware limited liability company ("BRE"), pursuantcontinues to whichmanage the Company agreed to sell, and BRE, agreed to purchase, allMorningside of the Company's right, title and interest in and to its Senior Housing Facilities and certain other related assets (the "BRE" Agreement"). In consideration for the sale of the Senior Housing Facilities, BRE agreed, subject to certain conditions and apportionments, to pay the Company $45.5 million, approximately $2.275 million of which was paid as a refundable deposit into escrow (the "BRE Deposit").

    Prior to entering into the BRE Agreement, the Company authorized management to work expeditiously with the Company's legal and financial advisors to identify prospective purchasers of the Company's capital stock or assets (by means of merger, strategic business combination, tender offer or sale of the Company's Senior Housing Facilities) and to elicit bona fide offers for transactions to be consummated on or prior to December 31, 2001 which would maximize current shareholder value. As part of a five-week auction process that ended on October 24, 2001, liquidation announcements for the Company were published inThe Wall Street Journal andThe Washington Post. Throughout this process, 160 potential purchasers were identified, comprehensive due diligence packages were distributed, and 126 potential purchasers expressed interest in reviewing information relating to one or more of the Senior Housing Facilities. Of those potential purchasers, 17 candidates provided formal indications of interest, including eight parties who were interested in acquiring only a single senior orMacon assisted living facility. Initial indications of interest for the Senior Housing Facilities, in terms of purchase price, ranged from $34.0 million to $51.0 million, the highest indication having been


    F-106


    withdrawn shortly after it was made. Based upon the non-withdrawn indications of interest received, the Company's Board of Directors, after consultation with its legal and financial advisors, concluded that BRE's indication of interest was the transaction with the highest price and was most likely to be consummated. Accordingly,        On September 23, 2004, the Company entered into negotiations with BRE which culminated in the executionan Agreement and Plan of the BRE Agreement.

    On January 15, 2002, the Company received a letter from BRE stating its intention not to consummate the BRE transaction at the agreed upon purchase price contained in the BRE Agreement. The Company determined that such refusal to consummate the BRE Agreement in accordance with its terms constituted a breach by BRE of the BRE Agreement. Accordingly, the Company notified BRE that it was terminating the BRE Agreement. In a separate letter to the Company, BRE instructed the escrow agent to refund the BRE Deposit to BRE.

    Following BRE's breach, on January 23, 2002, the Company and ILM II Holding entered into a purchase and sale agreementMerger with Five Star Quality Care, Inc., a publicly traded Maryland corporation ("FVE"Five Star"), pursuant of Newton, Massachusetts. In accordance with the Plan of Merger, Five Star is to which the Company and ILM II Holding (for purposes of discussing the FVE transaction, collectively, the "Seller") agreed to sell, and FVE agreed to purchase,acquire all of the Seller's right, title and interest in its senior and assisted living facilities and certain related assets (the "FVE Agreement"). In considerationstock of LTA Holdings, Inc. for the sale of these facilities, FVE agreed, subject$208.0 million. The transaction is expected to certain conditions, to pay the Seller $45.5 million in cash, approximately $5 million of which has been paid by FVE into escrow in the form of a deposit (the "FVE Deposit").

    Each of the parties' respective obligations under the FVE agreementclose before year end 2004, but is subject to various conditions customary closing conditions. FVE's obligation to close the transaction is subject to a due diligence inspection period ending February 22, 2002, providing FVE with the right to notify the Seller about certain property conditions or defects requiring more than $250,000 to remediate. Upon such notification, the Seller may elect to terminate the FVE Agreement and return the FVE deposit to FVE, or to refund a portionin transactions of the escrow deposit or agree to reduce the purchase price, on a dollar-for-dollar basis, by the amount such defect exceeds $250,000. If the Seller so elects to terminate the FVE Agreement, FVE may rescind such notice of property defect and continue with the transaction on the previously agreed terms. Further, after the inspection period has expired, if either party should breach the FVE Agreement, the non-breaching party will be entitled to the escrow deposit as liquidated damages, and in the case of the Seller's breach in limited circumstances, FVE may seek specific performance or monetary remedies as liquidated damages.

    Upon consummation of the transactions contemplated by the FVE Agreement, the Company intends to use the net proceeds therefrom to pay in full and discharge all of its outstanding liabilities, debts and other obligations to creditors. After the satisfaction in full of all creditor claims, the Company intends to distribute the remaining net proceeds, net of professional advisory fees and expenses and administrative expenses, to its Shareholders in the form of a liquidating distribution to be paid pro rata in accordance with the respective equity interests of the Company's Shareholders.

    There can be no assurance whether the transactions contemplated by the FVE Agreement will be consummated or, if consummated, what the exact timing thereof would be.

    If the transactions contemplated by the FVE Agreement are not consummated, there can be no assurance as to the timing of any such liquidating distribution or the amount of any residual sale proceeds or assets that would be distributed to the Company's Shareholders, if any.

    On or about February 1, 2002, BRE filed suit against the Company, its President and Chief Executive Officer, ILM II Holding and its President in the Supreme Court of the State of New York alleging


    F-107


    various causes of action for breach of contract, tortious interference with contractual relations and unjust enrichment. BRE seeks compensatory and punitive damages in an amount in excess of $10 million to be determined at trial. BRE alleges, among other things, that the Company and ILM II Holding breached the no-solicitation provision of the BRE Agreement, the President and Chief Executive Officer of the Company and the President of ILM II Holding tortiously interfered with BRE's contractual relations with the Company and ILM II Holding, and the Company and ILM II Holding were unjustly enriched as a result of their alleged breach. The Company believes these allegations are without merit and will vigorously defend this action.

    type. In connection with its adoption of a plan of liquidation as of August 31, 2001, the sales transaction, various Company adopted the liquidation basis of accounting which, among other things, requires that assetsexecutives and liabilities be stated at their estimated fair market valueemployees will qualify for severance and that estimated costs of liquidating the Company be provided to the extent that they are reasonably determinable.

    The investment properties at November 30, 2001 were valued based on the purchase and sale agreement described above. The proposed sale price is subject to change upon completion of due diligence and amounts ultimately realized may vary significantly. There can be no assurance as to whether the transactions contemplated will be consummated or, if consummated, as to the exact timing thereof. Similarly, there can be no assurance as to the timing of liquidation and distribution of the Company's assets or the amount of assets that will be distributed to the Company's shareholders, if any.

    The actual liquidation costs could vary from the related provisions due to the uncertainty related to the length of time required to complete the liquidation and dissolution of the Company. The accrued expenses do not take into consideration possible litigation arising from the potential representations and warranties made as part of the sale of the Senior Housing Facilities. Such costs, if any, are unknown and are not estimable at this time.

    As reported, in December 2000, the Company distributed to shareholders approximately $9.8 million ($1.89 per share of common stock) representing the net proceeds from the sale of the Company's 75% interest in the Senior Housing Facility located in Santa Barbara, California.

    2.    Operating Investment Properties Subject to Facilities Lease Agreement

    At November 30, 2001, through its consolidated subsidiary, the Company owned five Senior Housing Facilities. The name, location and size of the properties are as set forth below:

    Name

     Location

     Year Facility
    Built

     Rentable
    Units (1)

     Resident
    Capacities (1)


    The Palms Fort Myers, FL 1988 205 255
    Crown Villa Omaha, NE 1992 73 73
    Overland Park Place Overland Park, KS 1984 141 153
    Rio Las Palmas Stockton, CA 1988 164 190
    The Villa at Riverwood St. Louis County, MO 1986 120 140
    (1)
    Rentable units represent the number of apartment units and is a measure commonly used in the real estate industry. Resident capacity equals the number of bedrooms contained within the apartment units and corresponds to measures commonly used in the healthcare industry.

    In 1994, in order to maximize the potential returns to the existing Shareholders while maintaining the Company's qualification as a REIT under the Internal Revenue Code, the Company formed a new


    F-108


    corporation, Lease II, for the purpose of operating the Senior Housing Facilities under the terms of a Facilities Lease Agreement dated September 1, 1995 between the Company's consolidated affiliate, ILM II Holding, as owner of the properties and lessor (the "Lessor"), and Lease II as lessee (the "Lessee"). The facilities lease is a "triple-net" lease whereby the Lessee pays all operating expenses, governmental taxes and assessments, utility charges and insurance premiums, as well as the costs of all required maintenance, personal property and non-structural repairs in connection with the operation of the Senior Housing Facilities. ILM II Holding, as Lessor, is responsible for all major capital improvements and structural repairs to the Senior Housing Facilities. The Facilities Lease Agreement, which was originally scheduled to expire on December 31, 2000, is expected to continue on a month-to-month basis until the Senior Housing Facilities are sold.

    Pursuant to the Facilities Lease Agreement, Lease II pays annual base rent for the use of all of the Facilities in the aggregate amount of $3,555,427 ($3,995,586 per year in 2000). The reduction in base rent from the previous year was due to the sale of Villa Santa Barbara on August 15, 2000. Lease II also pays variable rent, on a quarterly basis, for each Senior Housing Facility in an amount equal to 40% of the excess of the aggregate total revenues for the Senior Housing Facilities, on an annualized basis, over $11,634,000. Variable rent was $274,000 and $256,000 for the three-month periods ended November 30, 2001 and 2000, respectively.

    On July 29, 1996, Lease II retained Capital to be the property manager of the Senior Housing Facilities and the Company guaranteed the payment of all fees due to Capital pursuant to a Management Agreement. For the three-month periods ended November 30, 2001 and 2000, Capital earned property management fees from Lease II of $153,000 and $208,000, respectively.

    3.    Related Party Transactions

    Jeffry R. Dwyer, Secretary and Director of the Company, is a shareholder of Greenberg Traurig, Counsel to the Company and its affiliates since 1997. For the three-month periods ended November 30, 2001 and 2000, Greenberg Traurig earned fees from the Company of $296,000 and $603,000, respectively.

    Accounts receivable—related party at November 30, 2001, includes base and variable rent due from Lease II.Accounts receivable—related party at August 31, 2001, includes variable rent due from Lease II.

    Accounts payable—related party at November 30, 2001, includes unbilled legal fees due to Greenberg Traurig, Counsel to the Company and its affiliate and a related party, as described above. At August 31, 2001,accounts payable—related party includes $40,000 of expense reimbursements payable to Lease II.

    4.    Legal Proceedings and Contingencies

            On May 8, 1998 Andrew A. Feldman and Jeri Feldman, as Trustees for the Andrew A. & Jeri Feldman Revocable Trust dated September 18, 1990, commenced a purported class action on behalf of that trust and all other shareholders of the Company and ILM I in the Supreme Court of the State of New York, County of New York naming the Company, ILM I and their Directors as defendants. The class action complaint alleged various theories of redress and a broad range of damages.


    F-109

    On October 15, 1999, the parties entered into a Stipulation of Settlement that was filed with the Court and approved by order dated October 21, 1999. In issuing that order the Court entered a final judgment dismissing the action and all non-derivative claims of the settlement class against the defendants with prejudice. This litigation was settled at no cost to the Company and ILM I. As part of the settlement, CSLC increased its proposed merger consideration payable to the Company and ILM I shareholders and was also responsible for a total of approximately $1.1 million (approximately 40% ofbonus compensation, which is allocable to the Company) in plaintiffs' attorneys fees and expenses upon consummation of the proposed merger. If the proposed merger was not consummated and if the Company and ILM I were to consummate an extraordinary transaction with a third party, then the Company and ILM I would be responsible for the plaintiffs' attorneys fees and expenses.

    On August 15, 2000, the merger of ILM I with CSLC was consummated and on February 28, 2001, CSLC terminated the proposed merger with the Company. Because of these events and basedcontingent upon the Stipulationtransaction closing.

            As of Settlement, ifSeptember 30, 2004, the Company was to consummate an extraordinary transactionnot in compliance with a third party,certain financial covenant with one of its financial institutions. The noncompliance causes $15.0 million of long-term debt to be callable by the Company would be responsible for the Company's share of the plaintiff"s attorney's fees and expenses.

    As a result of the adoption of a plan of liquidation, a liability of $440,000 for a potential Feldman litigation settlement is included in accrued liquidation expense on the consolidated statement of net assets in liquidation at November 30, 2001 and August 31, 2001.

            The assumption of ownership of the Senior Housing Facilities through ILM II Holding, which was organized as a so-called "C" corporation for tax purposes, has resulted in a possible future tax liability which would be payable upon the ultimate sale of the Senior Living Facilities (the "built-in gain tax"). The amount of such tax would be calculated based on the lesser of the total net gain realized from the sale transaction or the portion of the net gain realized upon a final sale which is attributable to the period during which the properties were held in a "C" corporation.

    Any future appreciationlender in the value ofevent that the Senior Housing Facilities subsequentissue is not cured. The Company has the cash available to cure the conversion of ILM II Holding to a REIT would not be subject to the built-in gain tax. Based on management's current estimate of the increase in the values of the Senior Housing Facilities which occurred between April 1994 and January 1996, as supported by independent appraisals, a sale of the Senior Housing Facilities within ten years of the date of the conversion of ILM II Holding to a REIT would result in a built-in gain tax of $3,705,000.noncompliance through an escrow deposit.

    A built-in gain tax liability of $3,705,000 payable upon the disposition of the investment properties as a result of the plan of liquidation is included on the accompanying consolidated statement of net assets in liquidation at November 30, 2001 and August 31, 2001.


    F-110



    ILM II Lease Corporation


    STATEMENTS OF NET ASSETS IN LIQUIDATION
    (Liquidation Basis)
    November 30, 2001 (Unaudited) and August 31, 2001
    (Dollars in thousands, except per share data)

     
     November 30,
    2001

     August 31,
    2001


    Assets    
    Cash and cash equivalents $688 $931
    Accounts receivable, net 48 108
    Tax refund receivable—federal and state 346 346
    Prepaid taxes and other assets 448 460
    Deposits 9 9
    Deferred tax asset, net 128 128
      
     
      $1,667 $1,982
      
     
    Liabilities    
    Accounts payable and accrued expenses $489 $633
    Accrued liquidation expenses 219 412
    Real estate taxes payable 102 314
    Accounts payable — related party 808 353
    Security deposits 47 49
      
     
     Total current liabilities 1,665 1,761
    Commitments and contingencies    
     Net assets in liquidation $2 $221
      
     

    See accompanying notes.


    F-111


    ILM II Lease Corporation


    STATEMENT OF CHANGES IN NET ASSETS IN LIQUIDATION
    (Liquidation Basis)
    For the three months ended November 30, 2001 (Unaudited)
    (Dollars in thousands, except per share data)

    Net Assets in liquidation, August 31, 2001$221
    Increase (decrease) during the three months ended November 30, 2001:
    Operating activities:
    Rental and other3,594
    Interest income1
    Property operating(3,432)
    General and administrative(209)
    Professional fees(132)
    Director's compensation(32)

    Total operating activities(210)

    Liquidating activities:
    Provision for liquidation expenses(9)

    Net decrease in assets in liquidation(219)

    Net Assets in liquidation, November 30, 2001$2

    See accompanying notes.


    F-112


    ILM II Lease Corporation


    STATEMENT OF OPERATIONS
    (Going Concern Basis)
    For the three months ended November 30, 2000 (Unaudited)
    (Dollars in thousands, except per share data)


    Three Months Ended
    November 30,
    2000


    Revenue:
    Rental and other income$3,548
    Interest income10

    3,558
    Expenses:
    Facilities lease rent expense1,139
    Dietary salaries, wages and food service expenses632
    Administrative salaries, wages and expenses271
    Marketing salaries, wages and expenses147
    Utilities187
    Repairs and maintenance134
    Real estate taxes118
    Property management fees208
    Other property operating expenses319
    General and administrative expenses176
    Directors compensation14
    Professional fees144
    Depreciation expense498

    3,987

    Loss before taxes(429)
    Income tax expense:
    Current
    Deferred12

    12

    Net loss$(441)

    Basic loss per share of common stock$(0.09)

    The above loss per share of common stock is based upon the 5,180,952 shares outstanding for each period.

    See accompanying notes.


    F-113



    ILM II Lease Corporation


    STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
    (Going Concern Basis)
    For the three months ended November 30, 2000 (Unaudited)
    (Dollars in thousands, except per share data)

     
     Common Stock
    $.01 Par Value

      
      
      
     
     
     Additional
    Paid-In
    Capital

      
      
     
     
     Retained
    Earnings

      
     
     
     Shares

     Amount

     Total

     

     
    Balance at August 31, 2000 5,180,952 $52 $448 $502 $1,002 
    Net loss    (441)(441)
      
     
     
     
     
     
    Balance at November 30, 2000 5,180,952 $52 $448 $61 $561 
      
     
     
     
     
     

    See accompanying notes.


    F-114



    ILM II Lease Corporation


    STATEMENT OF CASH FLOWS
    (Going Concern Basis)
    For the three months ended November 30, 2000 (Unaudited)
    (Dollars in thousands)


    Three Months Ended
    November 30,
    2000


    Cash flows from operating activities:
    Net loss$(441)
    Adjustments to reconcile net loss to net cash used by operating activities:
    Depreciation expense498
    Deferred tax expense12
    Changes in assets and liabilities:
    Accounts receivable, net(11)
    Accounts receivable — related party
    Prepaid expenses and other assets(92)
    Accounts payable and accrued expenses(46)
    Accounts payable — related party(69)
    Real estate taxes payable(199)
    Deferred rent payable(6)
    Security deposits, net5

    Net cash used by operating activities(348)
    Cash flows from investing activity:
    Purchase of furniture, fixtures and equipment(129)

    Net cash used by investing activities(129)
    Net decrease in cash and cash equivalents(477)
    Cash and cash equivalents, beginning of period1,894

    Cash and cash equivalents, end of period$1,417

    See accompanying notes.


    F-115


    ILM II Lease Corporation


    NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

    1.    General

    The accompanying financial statements, footnotes and discussions should be read in conjunction with the financial statements and footnotes contained in ILM II Lease Corporation's (the "Company") Annual Report on Form 10-K for the year ended August 31, 2001. In the opinion of management, the accompanying interim financial statements, which have not been audited, reflect all adjustments necessary to present fairly the results for the interim periods.

    In connection with its adoption of a plan of liquidation as of August 31, 2001, the Company adopted the liquidation basis of accounting which, among other things, requires that assets and liabilities be stated at their estimated net realizable value and that estimated costs of liquidating the Company be provided to the extent that they are reasonably determinable. The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires that the Company make estimates affecting the reported amounts of assets and liabilities, and of revenues and expenses. Key estimates include the estimate of liquidation expenses. Actual results, therefore, could differ from those estimates. The results of operations for the three-month period ended November 30, 2001, are not necessarily indicative of the results to be expected for the year ending August 31, 2002.

    When the Company adopted the plan of liquidation on August 31, 2001, accrued liquidation expenses of $412,000 were recorded. These costs include estimates of insurance ($193,000) and other costs ($219,000) such as legal fees, accounting fees, tax preparation and filing fees and other professional services. As of the period ended November 30, 2001, another $9,000 was provided for legal fees incurred as a result of the plan of liquidation and $202,000 of liquidation expenses were paid during the period.

    The actual costs could vary from the related provisions due to the uncertainty related to the length of time required to complete the liquidation and dissolution of the Company.

    The Company was incorporated on September 12, 1994 under the laws of the Commonwealth of Virginia by ILM II Senior Living, Inc., a Virginia finite-life corporation ("ILM II"), formerly PaineWebber Independent Living Mortgage Inc. II, to operate six rental housing projects that provide independent-living and assisted-living services for independent senior citizens ("the Senior Housing Facilities") under a facilities lease agreement dated September 1, 1995 (the "Facilities Lease Agreement"), between the Company, as lessee, and ILM II Holding, Inc. ("ILM II Holding"), as lessor, and a direct subsidiary of ILM II. The Company's sole business is the operation of the Senior Housing Facilities.

    ILM II contributed $500,000 to the Company in return for all of the issued and outstanding shares of the Company's common stock. ILM II had originally made mortgage loans collateralized by the Senior Housing Facilities to Angeles Housing Concepts, Inc. ("AHC") between July 1990 and July 1992. In March 1993, AHC defaulted under the terms of such mortgage loans and in connection with the settlement of such default, title to the Senior Housing Facilities was transferred, effective April 1, 1994, to certain majority-owned, indirect subsidiaries of ILM II, subject to the mortgage loans. Subsequently, the indirect subsidiaries of ILM II were merged into ILM II Holding. As part of the fiscal 1994 settlement agreement with AHC, AHC was retained as the property manager for all of the Senior Housing Facilities pursuant to the terms of a management agreement, which was assigned to the Company as of September 1, 1995 and subsequently terminated in July 1996. ILM II is a public company subject to the reporting obligations of the Securities and Exchange Commission.


    F-116


    In July��1996, following termination of the property management agreement with AHC, the Company entered into a property management agreement (the "Management Agreement") with Capital Senior Management 2, Inc. ("Capital") to handle the day-to-day operations of the Senior Housing Facilities.

            On July 6, 2001, ILM II's Board of Directors recommended to its shareholders that ILM II's Articles of Incorporation be amended to extend ILM II's finite-life existence from December 31, 2001, until December 31, 2008. On August 16, 2001, at ILM II's Annual Meeting of Shareholders, the proposal was not approved by the shareholders. As a result, ILM II announced that it will liquidate the Senior Housing Facilities commencing not later than December 31, 2001. On November 16, 2001, ILM II and ILM II Holding entered into a purchase and sale agreement (the "BRE Agreement") with BRE/Independent Living, LLC, a Delaware limited liability company ("BRE"), pursuant to which ILM II and ILM II Holding agreed to sell, and BRE agreed to purchase, all of ILM II's and ILM II Holding's right, title and interest in and to its Senior Housing Facilities and certain other related assets (the "Facilities"). In consideration for the sale of these Facilities, BRE agreed, subject to certain conditions, to pay ILM II $45.5 million, approximately $2.275 million of which was paid as a refundable deposit into escrow (the "BRE Deposit").

    On January 15, 2002, ILM II received a letter from BRE, stating its intention not to consummate the BRE transaction at the agreed upon purchase price contained in the BRE Agreement. ILM II determined that such refusal to consummate the BRE Agreement in accordance with its terms constituted a breach by BRE of the BRE Agreement. Accordingly, ILM II notified BRE that it was terminating the BRE Agreement. In a separate letter to the Company, BRE instructed the escrow agent to refund the BRE Deposit to BRE.

    Following BRE's breach, on January 23, 2002, ILM II and ILM II Holding entered into a purchase and sale agreement with Five Star Quality Care, Inc., a publicly traded Maryland corporation ("FVE"), pursuant to which ILM II and ILM II Holding (for purposes of discussing the FVE transaction, collectively, the "Seller") agreed to sell, and FVE agreed to purchase, all of the Seller's right, title and interest in and to its senior and assisted living facilities and certain other related assets (the "FVE Agreement"). In consideration for the sale of these facilities, FVE agreed, subject to certain conditions, to pay the Seller $45.5 million, approximately $5 million of which has been paid by FVE into escrow as a deposit (the "FVE Deposit").

    Each of the parties' respective obligations under the FVE agreement is subject to customary closing conditions. FVE's obligation to close the transaction is subject to a due diligence inspection period ending February 22, 2002, providing FVE with the right to notify the Seller about certain property conditions or defects requiring more than $250,000 to remediate. Upon such notification, the Seller may elect to terminate the FVE Agreement and return the FVE deposit to FVE, or to refund a portion of the escrow deposit or agree to reduce the purchase price, on a dollar-for-dollar basis, by the amount such defect exceeds $250,000. If the Seller elects to terminate the FVE Agreement, FVE may rescind such notice of property defect and continue with the transaction on the previously agreed terms. Further, after the inspection period has expired, if either party should breach the FVE Agreement, the non-breaching party will be entitled to the escrow deposit as liquidated damages, and in the case of the Seller's breach in limited circumstances, FVE may seek specific performance or monetary remedies as liquidated damages.

    There can be no assurance whether the transactions contemplated by the FVE Agreement will be consummated or, if consummated, what the exact timing thereof would be.


    F-117

    The Company does not have any current plans to operate or own any other facilities or engage in any other business outside of its relationship with ILM II. Accordingly, upon the liquidation of the Senior Housing Facilities and the resulting termination of the Facilities Lease Agreement, the Company will carry out a plan of liquidation. As a result, the Company changed its basis of accounting, as of August 31, 2001, from the going-concern basis to the liquidation basis. It is currently expected that the Company will have nominal value after payment of its expenses.

    The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires that the Company make estimates affecting the reported amounts of assets and liabilities, and of revenues and expenses. Key estimates include the estimate of liquidation expenses. Actual results, therefore, could differ from those estimates.

    2.    The Facilities Lease Agreement

    ILM II Holding (the "Lessor"), a direct subsidiary of ILM II, leases the Senior Housing Facilities to the Company (the "Lessee") pursuant to the Facilities Lease Agreement. Such lease was originally scheduled to expire on December 31, 2000. On August 15, 2000, ILM II caused ILM II Holding to terminate the Facilities Lease Agreement with respect to the Company's 75% leasehold interest in Villa Santa Barbara and sell its interest in the Senior Housing Facility. The Facilities Lease Agreement with respect to the remaining five Senior Housing Facilities has been extended on a month-to-month basis beyond its original expiration date and is expected to continue on a month-to-month basis until it is terminated as a result of the expected sale of the Senior Housing Facilities. The lease is accounted for as an operating lease in the Company's financial statements.

    Descriptions of the properties covered by the Facilities Lease Agreement between the Company and ILM II Holding at November 30, 2001, are summarized as follows:

    Name

     Location

     Year Facility
    Built

     Rentable
    Units (2)

     Resident
    Capacities (2)


    The Palms Fort Myers, FL 1988 205 255
    Crown Villa Omaha, NE 1992 73 73
    Overland Park Place Overland Park, KS 1984 141 153
    Rio Las Palmas Stockton, CA 1988 164 190
    The Villa at Riverwood St. Louis County, MO 1986 120 140

    (1)
    Rentable units represent the number of apartment units and is a measure commonly used in the real estate industry. Resident capacity equals the number of bedrooms contained within the apartment units and corresponds to measures commonly used in the healthcare industry.

    Pursuant to the Facilities Lease Agreement, the Company pays annual base rent for the use of all of the Senior Housing Facilities in the aggregate amount of $3,555,427 per year. The facilities lease is a "triple-net" lease whereby the Lessee pays all operating expenses, governmental taxes and assessments, utility charges and insurance premiums, as well as the costs of all required maintenance, personal property and non-structural repairs in connection with the operation of the Senior Housing Facilities. ILM II Holding, as Lessor, is responsible for all major capital improvements and structural repairs to the Senior Housing Facilities. Also, any fixed assets of the Company at a Senior Housing Facility would remain with the Senior Housing Facility at the termination of the lease. The Company also paid variable rent, on a quarterly basis, for each facility in an amount equal to 40% of the excess of aggregate total revenues for the Senior Housing Facilities, on an annualized basis, over $11,634,000 through August 15, 2000, when Villa Santa Barbara was sold. Effective September 1, 2000, variable


    F-118


    rent is payable quarterly in an amount equal to 40% of the excess of the aggregate total revenues over $11,634,000 (excluding Villa Santa Barbara). Variable rent expense was $274,000 and $256,000 for the three-month periods ended November 30, 2001 and November 30, 2000, respectively.

    The Company's use of the properties is limited to use as Senior Housing Facilities. The Company has responsibility to obtain and maintain all licenses, certificates and consents needed to use and operate each Senior Housing Facility, and to use and maintain each Senior Housing Facility in compliance with all local board of health and other applicable governmental and insurance regulations. The Senior Housing Facilities located in California, Florida and Kansas are licensed by such states to provide assisted living services. In addition, various health and safety regulations and standards, which are enforced by state and local authorities, apply to the operation of all the Senior Housing Facilities. Violations of such health and safety standards could result in fines, penalties, closure of a Senior Housing Facility, or other sanctions.

    The Company retained Capital to be the property manager of the Senior Housing Facilities pursuant to a Management Agreement, which commenced on July 29, 1996. The term of the Management Agreement originally expired on July 29, 2001 but, in November 2000, the term was modified to be coterminous with the Facilities Lease Agreement. As a result, the term of the Management Agreement is currently being extended on a month-to-month basis.

    Under the Management Agreement, Capital generally is required to perform all operational functions necessary to operate the Senior Housing Facilities other than certain administrative functions. The functions performed by Capital include periodic reporting to and coordinating with the Company, leasing the individual units in the Senior Housing Facilities, maintaining bank accounts, maintaining books and records, advertising and marketing the Senior Housing Facilities, hiring and supervising on-site personnel, and performing maintenance. Under the terms of the Management Agreement, Capital earns a base management fee equal to 4% of the gross operating revenues of the Senior Housing Facilities, as defined. Capital also earns an incentive management fee equal to 25% of the amount by which the net cash flow of the Senior Housing Facilities, as defined, exceeds a specified base amount. Each August 31, beginning on August 31, 1997, the base amount is increased based on the percentage increase in the Consumer Price Index as well as 15% of Facility expansion costs. ILM II has guaranteed the payment of all fees due to Capital under the terms of the Management Agreement. For the three-month periods ended November 30, 2001, and 2000, Capital earned property management fees from the Company of $153,000 and $208,000.

    3.    Related Party Transactions

    Jeffry R. Dwyer, Secretary, President and Director of the Company, is a shareholder of Greenberg Traurig, Counsel to the Company and its affiliates since 1997. For the three-month periods ended November 30, 2001 and 2000, Greenberg Traurig earned fees from the Company of $9,000 and $30,000, respectively.

    Accounts payable—related party at November 30, 2001, includes $717,000 for base and variable rent due to ILM II Holding, $72,000 in accrued legal fees due to Greenberg Traurig, Counsel to the Company and a related party, and $19,000 in expense reimbursements due. At August 31, 2001,accounts payable—related party primarily includes $353,000 for variable rent due to ILM II Holding.


    F-119


    4.    Legal Proceedings and Contingencies

    The Company has pending claims incurred in the normal course of business which, in the opinion of the Company's Board of Directors, will not have a material effect on the financial statements of the Company.


    F-120

    LOGO

    LOGO



    Part II

    INFORMATION NOT REQUIRED IN PROSPECTUS

    Item 13.    Other Expenses of Issuance and Distribution

    Set forth below is an estimate (except in the case of the registration fee) of the amount of fees and expenses to be incurred in connection with the issuance and distribution of the offered securities. All such fees and expenses are to be paid by the Company.

    Registration Fee Under Securities Act of 1933$2,660
    Blue Sky Fees and Expenses1,000
    American Stock Exchange Listing Fee17,500
    Legal Fees and Expenses150,000
    Accounting Fees and Expenses200,000
    Printing and Engraving75,000
    Distribution Agent, Transfer Agent and Registrar Fees and Expenses10,000
    Miscellaneous Fees and Expenses43,840

    Total:500,000

    Registration Fee Under Securities Act of 1933 $2,069
    Blue Sky Fees and Expenses  1,000
    American Stock Exchange Listing Fee  20,000
    Legal Fees and Expenses  150,000
    Accounting Fees and Expenses  150,000
    Printing and Engraving  75,000
    Distribution Agent, Transfer Agent and Registrar Fees and Expenses  10,000
    Miscellaneous Fees and Expenses  41,931
      
     Total: $450,000


    Item 14.    Indemnification of Directors and Officers

    The Maryland General Corporation Law permits a Maryland corporation to include in its charter a provision limitingeliminating the liability of its directors and officers to the corporation and its shareholders for money damages except for liability resulting from (a) actual receipt of an improper benefit or profit in money, property or services or (b) acts committed in bad faith or active and deliberate dishonesty established by a final judgment as being material to the cause of action. The Company's charter contains such a provision which eliminates such liability to the maximum extent permitted by Maryland law.

    The Company's charter authorizes the Company, to the maximum extent permitted by Maryland law, to obligate itself to indemnify and to pay or reimburse reasonably expenses in advance of final disposition of a proceeding to (i)(1) any present or former director or officer or (ii)(2) any individual who, while a director and at the Company's request, serves or has served another corporation, real estate investment trust, partnership, joint venture, trust, employee benefit plan or other enterprise from and against any claim or liability to which he or she may become subject or which he or she may incur by reason of his or her status as a present or former director or officer of the Company.service in such capacity. The Company's bylaws obligate it, to the maximum extent permitted by Maryland law, to indemnify and to pay or reimburse reasonable expenses in advance of final disposition of a proceeding to (a) any present or former director or officer who is made party to the proceeding by reason of his service in that capacity or (b) any individual who, while a director or officer of the Company and at the request of the Company, serves or has served another corporation, real estate investment trust, partnership, joint venture, trust, employee benefit plan or any other enterprise as a director, officer, partner or trustee of such corporation, real estate investment trust, partnership, joint venture, trust, employee benefit plan or other enterprise and who is made a party to the proceeding by reason of his service in that capacity, against any claim or liability to which he may become subject by reason of such status. The Company's charter and bylaws also permit the Company to indemnify and advance expenses to any person who served a predecessor of the Company in any of the capacities described above and to any employee or agent of the Company or a predecessor of the Company. The Maryland General Corporation Law requires a corporation (unless its charter provides otherwise, which the Company's charter does not) to indemnify a director or officer who has been successful, on the merits or otherwise, in the defense of any proceeding to which he or she is made, or threatened to be made, a party by reason of his or her


    II-1


    service in that capacity. The Maryland General

    II-1



    Corporation Law permits a corporation to indemnify its directors and officers, among others, against judgments, penalties, fines, settlements and reasonable expenses actually incurred by them in connection with any proceedings to which they may be made, or are threatened to be made, a party by reason of their service in those or other capacities unless it is established that (a) the act or omission of the director or officer was material to the matter giving rise to the proceedings and (i)(1) was committed in bad faith or (ii)(2) was the result of active and deliberate dishonesty, (b) the director or officer actually received an improper personal benefit in money, property or services or (c) in the case of any criminal proceeding, the director or officer had reasonable cause to believe that the act or omission was unlawful. However, under the Maryland General Corporation Law, a Maryland corporation may not indemnify for an adverse judgment in a suit by or in the right of the corporation or for a judgment of liability on the basis that personal benefit was improperly received, unless in either case a court orders indemnification and then only for expenses. In accordance with the Maryland General Corporation Law, the Company's bylaws require it, as a condition to advancing expenses, to obtain (1) a written affirmation by the director or officer of his or her good faith belief that he or she has met the standard of conduct necessary for indemnification by the Company as authorized by the Company's bylaws and (2) a written statement by or on his or her behalf to repay the amount paid or reimbursed by the Company if it shall ultimately be determined that the standard of conduct was not met.

            In addition, the Company has entered into indemnification agreements with each of its directors and executive officers.


    Item 15. Recent    Sales of Unregistered Securities

    In the three years preceding the filing of this registration statement, we havethe Company has sold the following securities that were not registered under the Securities Act of 1933:

    On September 17, 2001, we sold 1,000 shares of our common stock to Senior Housing Properties Trust for $1,000 in connection with our organization under Maryland law.

    On January 2, 2002, wethe Company issued 125,000 shares of our common stock to each of Barry M. Portnoy and Gerard M. Martin in connection with ourthe Company's acquisition of FSQ, Inc.

            On May 7, 2002, the Company's five directors then in office each received a grant of 1,000 shares of common stock, valued at $7.10 per share, the closing price of the Company's common shares on the American Stock Exchange on May 7, 2002, as part of their annual compensation.

            On May 6, 2003, the Company's five directors then in office each received a grant of 1,000 shares of common stock, valued at $1.17 per share, the closing price of the Company's common shares on the American Stock Exchange on May 6, 2003, as part of their annual compensation.

            On July 15, 2003, officers, employees and others who provide services to the Company received grants totaling 56,000 common shares valued at $1.75 per share, the average of the high and low price of the Company's common shares on the American Stock Exchange on July 15, 2003.

            On January 14, 2004, pursuant to the Company's stock option and stock incentive plan, Barbara D. Gilmore, a newly elected director, received a grant of 1,000 common shares, par value $0.01 per share, valued at $5.49 per share, the closing price of the Company's common shares on the American Stock Exchange on January 14, 2004.

            On May 11, 2004, the Company's five directors then in office each received a grant of 4,000 shares of common stock, valued at $4.04 per share, the closing price of the Company's common shares on the American Stock Exchange on May 11, 2004, as part of their annual compensation.

            On September 15, 2004, the Company's Director of Internal Audit then in office received a grant totaling 4,000 common shares valued at $6.40 per share, the average of the high and low price of the Company's common shares on the American Stock Exchange on September 15, 2004.

    II-2



    No underwriters were used in the foregoing transactions. The sales of securities described above were made in reliance upon the exemption from registration provided by Section 4(2) of the Securities Act of 1933 for transactions by an issuer not involving a public offering.

            On March 10, 2004, the Company's board of directors adopted a shareholder protection rights plan, or the Plan, pursuant to which the Company's board of directors created a class of authorized but unissued junior participating preferred stock, par value $.01 per share, and declared a dividend of one preferred stock purchase right for each of the Company's outstanding shares of common stock of beneficial interest.


    Item 16.    Exhibits and Financial Statement Schedules


    Exhibit No.

    Description


    1.1*1.1
     

    Form of Underwriting AgreementAgreement.
    (To be filed by amendment.)
    2.1**
    2.1

     

    Transaction Agreement, dated December 7, 2001, by and among Senior Housing Properties Trust, certain subsidiaries of Senior Housing Properties Trust party thereto, the Registrant, certain subsidiaries of the Registrant party thereto, FSQ, Inc., Hospitality Properties Trust, HRPT Properties Trust and Reit Management & Research LLCLLC.
    (Incorporated by reference to Senior Housing Properties Trust's Current Report on Form 8-K dated December 13, 2001.)
    2.2**
    2.2

     
    Agreement of Merger, dated December 5, 2001, among the Registrant, FSQ Acquisition, Inc. and FSQ, Inc.
    2.3
    Sale-Purchase Agreement betweenby and among ILM II Senior Living, Inc. and ILM II Holding, Inc. and the Registrant, dated January 23, 2002,
    2.4 as amended by First Amendment to Sale-Purchase Agreement by and among ILM II Senior Living, Inc., ILM II Holding, Inc. and Five Star Quality Care, Inc., dated February 22, 2002

    II-2

    2.5 and Second Amendment to Sale-Purchase Agreement among ILM II Senior Living, Inc., ILM II Holding, Inc., and Five Star Quality Care, Inc., dated March 1, 20022002. (Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-83648.)
    3.1***
    2.3

     

    Purchase and Sale Agreement, dated as of August 26, 2002, by and among Constellation Health Services, Inc. and certain of its subsidiaries, as Seller, and Constellation Real Estate Group, Inc., as Guarantor, and Senior Housing Properties Trust, as Buyer, as amended by First Amendment to Purchase and Sale Agreement, dated as of October 25, 2002, by and among Constellation Health Services, Inc. and certain of its subsidiaries, as Seller, and Senior Housing Properties Trust and the Registrant, collectively as Buyer.
    (Incorporated by reference to the Company's Current Report on Form 8-K dated October 25, 2002.)

    2.4


    Agreement and Plan of Merger, dated as of September 23, 2004, by and among Five Star Quality Care, Inc., FVE Acquisition Inc. and LTA Holdings, Inc.
    (Incorporated by reference to the Company's Current Report on Form 8-K dated September 23, 2004.)

    3.1


    Articles of Amendment and Restatement of the RegistrantRegistrant.
    (Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-69846, as amended on December 5, 2001.)
    3.2***
    3.2

     

    Composite copy of Amended and Restated Bylaws of the RegistrantRegistrant.
    (Incorporated by reference to the Company's Current Report on Form 8-K dated March 10, 2004.)
    4.1***
    3.3


    Articles Supplementary, as corrected by Certificate of Correction dated March 19, 2004.
    (Incorporated by reference to the Company's Form 8-A dated March 19, 2004 and the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2004, respectively.)
     

    II-3



    4.1


    Specimen Certificate for shares of common stock of the RegistrantRegistrant.
    (Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-69846, as amended on November 8, 2001.)

    4.2

     
    Description
    Rights Agreement, dated as of Capital Stock ofMarch 10, 2004, by and between the Registrant (contained in Exhibits 3.1 and 3.2)Equiserve Trust Company, N.A.
    (Incorporated by reference to the Company's Current Report on Form 8-K dated March 10, 2004.)

    5.1

     

    Form of Legal Opinion of Ballard Spahr Andrews & Ingersoll, LLPVenable LLP. (
    Filed herewith.)
    10.1***
    10.1

     

    Deed of Trust Note, dated May 22, 1986, by and between the Registrant (successor in interest to The Heartlands Retirement Community-Ellicott City I, Inc., successor in interest to Health Park Housing Limited Partnership) and The Bank of New York (successor in interest to Mercantile-Safe Deposit and Trust Company).
    (Incorporated by reference to the Company's Annual Report on Form 10-K for the year ended December 31, 2002.)

    10.2


    Second Deed of Trust Note, dated July 31, 1997, by and between the Registrant (successor in interest to The Heartlands Retirement Community-Ellicott City I, Inc.) and Mercantile Mortgage Corporation.
    (Incorporated by reference to the Company's Annual Report on Form 10-K for the year ended December 31, 2002.)

    10.3


    Stock Purchase Agreement, dated August 9, 2001, by and among Senior Housing Properties Trust, SNH/CSL Properties Trust, Crestline Capital Corporation and CSL Group, Inc.
    (Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-69846.)
    10.2****
    10.4

     

    Amendment to Stock Purchase Agreement, dated November 5, 2001, by and among Senior Housing Properties Trust, SNH/CSL Properties Trust, Crestline Capital Corporation and CSL Group, Inc.
    (Incorporated by reference to Senior Housing Properties Trust's Current Report on Form 8-K dated November 5, 2001.)
    10.3
    10.5

    Shared Services Agreement, dated January 2, 2002, between the Registrant and Reit Management & Research LLC
    10.4Amendment No. 1 to Shared Services Agreement between the Registrant and Reit Management & Research LLC, dated January 14, 2002
    10.5†***
    2001 Stock Option and Stock Incentive Plan of the RegistrantRegistrant.
    (Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-69846, as amended on December 5, 2001.)
    10.6*****
    10.6

    †#

    Form of Restricted Share Agreement.
    (Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2003.)

    10.7

    #

    Representative Form of Composite Copy of Operating Agreement, as amended through December 13, 2001, by and among subsidiaries of the Registrant and Marriott Senior Living Services, Inc.
    (Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-83648, as amended on March 20, 2002.)

    10.8

    #

    Representative Form of Pooling Agreement by and among certain subsidiaries of the Registrant and Marriott Senior Living Services, Inc.
    (Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-69846, as amended on December 5, 2001.)

    10.9


    Master Lease Agreement, dated December 31, 2001, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and Five Star Quality Care Trust, as TenantTenant.
    (Incorporated by reference to Senior Housing Properties Trust's Current Report on Form 8-K dated December 31, 2001.)
    10.7***** 

    II-4



    10.10


    Amended Master Lease Agreement, dated January 11, 2002, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and FS Tenant Holding Company Trust and FS Tenant Pool III Trust, as Tenant.
    (Incorporated by reference to Senior Housing Properties Trust's Current Report on Form 8-K dated December 31, 2001.)

    10.11


    First Amendment to Amended Master Lease Agreement, dated October 1, 2002, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and FS Tenant Holding Company Trust and FS Tenant Pool III Trust, as Tenant.
    (Incorporated by reference to the Company's Annual Report on Form 10-K for the year ended December 31, 2002.)

    10.12


    Second Amendment to Amended Master Lease Agreement, dated March 1, 2004, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and FS Tenant Holding Company Trust and FS Tenant Pool III Trust, collectively as Tenant.
    (Incorporated by reference to the Company's Annual Report on Form 10-K for the year ended December 31, 2003.)

    10.13


    Amended and Restated Lease Agreement, dated March 1, 2004, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and Five Star Quality Care Trust, as Tenant.
    (Incorporated by reference to the Company's Current Report on Form 8-K dated March 1, 2004.)

    10.14


    Guaranty Agreement, dated December 31, 2001, made by the Registrant, as Guarantor, for the benefit of the Landlord under the Master Lease Agreement, dated December 31, 2001, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and Five Star Quality Care Trust, as TenantTenant.
    (Incorporated by reference to Senior Housing Properties Trust's Current Report on Form 8-K dated December 31, 2001.)
    10.8
    10.15

     

    Pledge of Shares of Beneficial Interest Agreement, dated December 31, 2001, made by the Registrant for the benefit of the Landlord under the Master Lease Agreement, dated December 31, 2001, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and Five Star Quality Care Trust, as TenantTenant.
    (Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-83648, as amended on March 20, 2002.)
    10.9
    10.16

     

    Security Agreement, dated December 31, 2001, by and among Five Star Quality Care Trust and the Landlord under the Master Lease Agreement by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and Five Star Quality Care Trust, as Tenant, dated December 31, 20012001.
    (Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-83648, as amended on March 20, 2002.)
    10.10*****
    10.17

     
    Amended Master Lease
    Shared Services Agreement, dated January 11,2, 2002, by and among certain affiliates of Senior Housing Properties Trust,between the Registrant and Reit Management & Research LLC.
    (Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-83648, as Landlord, and FS Tenant Holding Company Trust and FS Tenant Pool III Trust, as Tenantamended on March 20, 2002.)
    10.11*****
    10.18


    Amendment No. 1 to Shared Services Agreement, dated January 14, 2002, by and between the Registrant and Reit Management & Research LLC.
    (Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-83648.)

    10.19


    Amendment No. 2 to Shared Services Agreement, dated as of March 10, 2004, by and between the Registrant and Reit Management & Research LLC.
    (Incorporated by reference to the Company's Current Report on Form 8-K dated March 10, 2004.)
     

    II-5



    10.20


    Guaranty Agreement, dated January 11, 2002, made by the Registrant, as Guarantor, for the benefit of the Landlord under the Amended Master Lease Agreement, dated January 11, 2002, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and FS Tenant Holding Company Trust and FS Tenant Pool III Trust, as TenantTenant.
    (Incorporated by reference to Senior Housing Properties Trust's Current Report on Form 8-K dated December 31, 2001.)
    10.12
    10.21

     

    Pledge of Shares of Beneficial Interest Agreement, dated January 11, 2002, made by FSQ, Inc. for the benefit of the Landlord under the Amended Master Lease Agreement, dated January 11, 2002, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and FS Tenant Holding Company Trust and FS Tenant Pool III Trust, as TenantTenant.
    (Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-83648, as amended on March 20, 2002.)

    II-3

    10.13
    10.22

     

    Security Agreement, dated January 11, 2002, by and among FS Tenant Holding Company Trust and the Landlord under the Amended Master Lease Agreement, dated January 11, 2002, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and FS Tenant Holding Company Trust and FS Tenant Pool III Trust, as Tenant
    #10.14Representative Form of Composite Copy of Operating Agreement, as amended through December 31, 2001 between certain subsidiaries of the Registrant and Marriott Senior Living Services, Inc.
    #10.15***Representative Form of Pooling Agreement by and between certain subsidiaries of the Registrant and Marriott Senior Living Services, Inc.
    21.1Subsidiaries of the Registrant
    23.1Consent of Ballard Spahr Andrews & Ingersoll, LLP (contained in Exhibit 5.1)
    23.2Consent of Ernst & Young LLP
    23.3Consent of KPMG LLP
    23.4Consent of Arthur Andersen LLP
    23.5Consent of PricewaterhouseCoopers LLP
    24.1Power of Attorney (contained on page II-6)

    *To be filed by amendment.

    **


    Incorporated by reference to Senior Housing Properties Trust's Current Report on Form 8-K, dated December 13, 2001.

    ***


    Tenant.(Incorporated by reference to the Registrant'sCompany's Registration Statement on Form S-1, File No. 333-69846.333-83648, as amended on March 20, 2002.)

    ****10.23

     

    Receivables Purchase and Transfer Agreement, dated as of October 24, 2002, by and among the Registrant, as Primary Servicer, the Providers named therein, and FSQC Funding Co., LLC, as Purchaser.
    (Incorporated by reference to Senior Housingthe Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2002.)

    10.24


    Loan and Security Agreement, dated as of October 24, 2002, by and among FSQC Funding Co., LLC, as Borrower, the Lenders party thereto, Dresdner Kleinwort Wasserstein LLC, as Co-Program Manager, Syndication Agent and Lead Arranger, Healthcare Finance Group, Inc., as Co-Program Manager, and HFG Healthco-4 LLC, as Collateral Agent.
    (Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2002.)

    10.25


    Guaranty Agreement, dated as of October 24, 2002, made by the Registrant, Five Star Quality Care Trust and Five Star Quality Care Holding Co., Inc. in favor of FSQC Funding Co., LLC.
    (Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2002.)

    10.26


    Pledge Agreement, dated as of October 24, 2002, by and among Five Star Quality Care Trust and Five Star Quality Care Holding Co., Inc., as Grantors, and HFG Healthco-4 LLC, as Collateral Agent for the benefit of the Lenders and as assignee of the Purchaser.
    (Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2002.)

    10.27


    Assignment of Contracts as Collateral Security, dated as of October 24, 2002, between FSCQ Funding Co., LLC and HFG Healthco-4, LLC, as Collateral Agent.
    (Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2002.)

    10.28


    Lease Agreement, dated October 25, 2002, by and between SNH CHS Properties Trust'sTrust, as Landlord, and FVE-CHS LLC, as Tenant.
    (Incorporated by reference to the Company's Current Report on Form 8-K dated November 5, 2001.October 25, 2002.)

    II-6



    *****10.29

     

    First Amendment to Lease Agreement, dated as of May 30, 2003, by and between SNH CHS Properties Trust and FVE-CHS LLC.
    (Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2003.)

    10.30


    Second Amendment to Lease Agreement dated as of September 30, 2003, by and between SNH CHS Properties Trust and FVE-CHS LLC.
    (Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2003.)

    10.31


    Guaranty Agreement, dated October 25, 2002, for the benefit of SNH CHS Properties Trust and Senior Housing Properties Trust'sTrust made by the Registrant.
    (Incorporated by reference to the Company's Annual Report on Form 10-K for the year ended December 31, 2002.)

    10.32


    Guaranty Agreement, dated October 25, 2002, made by Five Star Quality Care—MD, LLC, Five Star Quality Care—NC, LLC and Five Star Quality Care—VA, LLC for the benefit of SNH CHS Properties Trust.
    (Incorporated by reference to the Company's Report on Form 10-K for the year ended December 31, 2002.)

    10.33


    Pledge Agreement, dated October 25, 2002, made by FSQ, Inc. for the benefit of SNH CHS Properties Trust.
    (Incorporated by reference to the Company's Report on Form 10-K for the year ended December 31, 2002.)

    10.34


    Security Agreement, dated October 25, 2002, by and between FVE-CHS LLC and SNH CHS Properties Trust.
    (Incorporated by reference to the Company's Report on Form 10-K for the year ended December 31, 2002.)

    10.35


    Security Agreement, dated October 25, 2002, by and among Five Star Quality Care—MD, LLC, Five Star Quality Care—NC, LLC, Five Star Quality Care—VA, LLC and SNH CHS Properties Trust.
    (Incorporated by reference to the Company's Report on Form 10-K for the year ended December 31, 2002.)

    10.36


    Partial Termination of Lease and Sublease dated as of June 5, 2003, by and among SPTIHS Properties Trust, Five Star Quality Care Trust and Five Star Quality Care-GA, LLC.
    (Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2003.)

    10.37


    Purchase and Sale Agreement, dated March 1, 2004, by and among Ellicott City Land I, LLC and Ellicott City Land II, LLC, collectively as Sellers and SNH CHS Properties Trust, as Purchaser.
    (Incorporated by reference to the Company's Current Report on Form 8-K dated December 31, 2001.March 1, 2004.)

    10.38

    #

    Representative Indemnification Agreement.
    (Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2004.)

    10.39

     

    Indicates a management contract or a compensatory plan, contract or arrangement.Partial Termination and Amendment of Lease, dated April 19, 2004, by and among certain subsidiaries of Senior Housing, as Landlord, and Five Star Quality Care Trust, as Tenant.
    (Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2004.)

    #10.40

     

    Amended and Restated Purchase and Sale Agreement, filed is illustrative of numerous other agreementsdated April 19, 2004, by and between SPT-Michigan Trust and Five Star Quality Care-Howell, LLC.
    (Incorporated by reference to which the Registrant is a party.Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2004.)

    10.41


    Mortgage, dated April 19, 2004, between Five Star Quality Care-Howell, LLC and Love Funding Corporation.
    (Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended March 31,  2004.)
    1.
    Schedule II—Valuation and Qualifying Accounts of Forty-two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services, Inc.

    2.
    Schedule II—Valuation and Qualifying Accounts of Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network, Inc.)

    All otherfinancial statement schedules for which provision is made in the applicable accounting regulations of the Securities and Exchange Commission are not required under the related instructions or are not applicable,inapplicable and have therefore have been omitted.


    Item 17.    Undertakings

    II-8


    II-5



    SignaturesSIGNATURES

    Pursuant to the requirements of the Securities Act of 1933, the registrant has duly caused this Registration Statement on Form S-1 to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Newton, Commonwealth of Massachusetts, on March 1, 2002.October 26, 2004.

      FIVE STAR QUALITY CARE, INC.

     

     

    By:

    /s/  
    EVRETT W. BENTON      
    Evrett W. Benton
    President and Chief Executive Officer

    Pursuant to the requirements of the Securities Act of 1933, this registration statement on Form S-1 has been signed below by the following persons in the capacities and on the dates indicated; and each of the undersigned officers and directors of Five Star Quality Care, Inc., hereby severally constitute and appoint Evrett W. Benton, Gerard M. Martin and Barry M. Portnoy to sign for him, and in his name in the capacity indicated below, this registration statement for the purpose of registering equity securities of the Registrant under the Securities Act of 1933, and any and all amendments thereto, and any other registration statement filed by Five Star Quality Care, Inc. pursuant to Rule 462(b) which registers additional amounts of equity securities for the offering or offerings contemplated by this registration statement (a "462(b) Registration Statement"), hereby ratifying and confirming our signatures as they may be signed by our attorneys to this registration statement, any 462(b) Registration Statement and any and all amendments to either thereof.


    Signature



    Title


    Title
    Date



    Date








    /s/  EVRETT W. BENTON      
    Evrett W. Benton
     President and Chief Executive Officer March 1, 2002October 26, 2004

    /s/  
    BRUCE J. MACKEY JR.      
    Bruce J. Mackey Jr.

     

    Chief Financial Officer and Treasurer

     

    March 1, 2002October 26, 2004

    /s/  
    BARRY M. PORTNOY      
    Barry M. Portnoy

     

    Managing Director

     

    March 1, 2002October 26, 2004

    /s/  
    GERARD M. MARTIN      
    Gerard M. Martin

     

    Managing Director

     

    March 1, 2002October 26, 2004

    /s/  
    BRUCE M. GANS      
    Bruce M. Gans

     

    Director

     

    March 1, 2002October 26, 2004

    /s/  
    JOHN L. HARRINGTONBARBARA D. GILMORE      
    John L. HarringtonBarbara D. Gilmore

     

    Director

     

    March 1, 2002October 26, 2004

    /s/  
    ARTHUR G. KOUMANTZELIS      
    Arthur G. Koumantzelis

     

    Director

     

    March 1, 2002October 26, 2004

    II-9


    II-6



    Exhibit indexEXHIBIT INDEX

    Exhibit No.

    Description


    1.1*1.1 Form of Underwriting AgreementAgreement. (To be filed by amendment.)
    2.1**
    2.1

     

    Transaction Agreement, dated December 7, 2001, by and among Senior Housing Properties Trust, certain subsidiaries of Senior Housing Properties Trust party thereto, the Registrant, certain subsidiaries of the Registrant party thereto, FSQ, Inc., Hospitality Properties Trust, HRPT Properties Trust and Reit Management & Research LLCLLC. (
    Incorporated by reference to Senior Housing Properties Trust's Current Report on Form 8-K dated December 13, 2001.)
    2.2**
    2.2

     
    Agreement of Merger, dated December 5, 2001, among the Registrant, FSQ Acquisition, Inc. and FSQ, Inc.
    2.3
    Sale-Purchase Agreement betweenby and among ILM II Senior Living, Inc. and ILM II Holding, Inc. and the Registrant, dated January 23, 2002,
    2.4 as amended by First Amendment to Sale-Purchase Agreement by and among ILM II Senior Living, Inc., ILM II Holding, Inc. and Five Star Quality Care, Inc., dated February 22, 2002
    2.5 and Second Amendment to Sale-Purchase Agreement among ILM II Senior Living, Inc., ILM II Holding, Inc., and Five Star Quality Care, Inc., dated March 1, 20022002. (Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-83648.)
    3.1***
    2.3

     

    Purchase and Sale Agreement, dated as of August 26, 2002, by and among Constellation Health Services, Inc. and certain of its subsidiaries, as Seller, and Constellation Real Estate Group, Inc., as Guarantor, and Senior Housing Properties Trust, as Buyer, as amended by First Amendment to Purchase and Sale Agreement, dated as of October 25, 2002, by and among Constellation Health Services, Inc. and certain of its subsidiaries, as Seller, and Senior Housing Properties Trust and the Registrant, collectively as Buyer. (
    Incorporated by reference to the Company's Current Report on Form 8-K dated October 25, 2002.)

    2.4


    Agreement and Plan of Merger, dated as of September 23, 2004, by and among Five Star Quality Care, Inc., FVE Acquisition Inc. and LTA Holdings, Inc. (
    Incorporated by reference to the Company's Current Report on Form 8-K dated September 23, 2004.)

    3.1


    Articles of Amendment and Restatement of the RegistrantRegistrant. (
    Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-69846, as amended on December 5, 2001.)
    3.2***
    3.2

     

    Composite copy of Amended and Restated Bylaws of the RegistrantRegistrant. (
    Incorporated by reference to the Company's Current Report on Form 8-K dated March 10, 2004.)
    4.1***
    3.3

     

    Articles Supplementary, as corrected by Certificate of Correction dated March 19, 2004. (
    Incorporated by reference to the Company's Form 8-A dated March 19, 2004 and the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2004, respectively.)

    4.1


    Specimen Certificate for shares of common stock of the RegistrantRegistrant. (
    Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-69846, as amended on November 8, 2001.)

    4.2

     
    Description
    Rights Agreement, dated as of Capital Stock ofMarch 10, 2004, by and between the Registrant (contained in Exhibits 3.1 and 3.2)Equiserve Trust Company, N.A. (
    Incorporated by reference to the Company's Current Report on Form 8-K dated March 10, 2004.)

    5.1

     

    Form of Legal Opinion of Ballard Spahr Andrews & Ingersoll, LLPVenable LLP. (
    Filed herewith.)
    10.1***
    10.1


    Deed of Trust Note, dated May 22, 1986, by and between the Registrant (successor in interest to The Heartlands Retirement Community—Ellicott City I, Inc., successor in interest to Health Park Housing Limited Partnership) and The Bank of New York (successor in interest to Mercantile-Safe Deposit and Trust Company). (
    Incorporated by reference to the Company's Annual Report on Form 10-K for the year ended December 31, 2002.)
     


    10.2


    Second Deed of Trust Note, dated July 31, 1997, by and between the Registrant (successor in interest to The Heartlands Retirement Community—Ellicott City I, Inc.) and Mercantile Mortgage Corporation. (
    Incorporated by reference to the Company's Annual Report on Form 10-K for the year ended December 31, 2002.)

    10.3


    Stock Purchase Agreement, dated August 9, 2001, by and among Senior Housing Properties Trust, SNH/CSL Properties Trust, Crestline Capital Corporation and CSL Group, Inc. (
    Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-69846.)
    10.2****
    10.4

     

    Amendment to Stock Purchase Agreement, dated November 5, 2001, by and among Senior Housing Properties Trust, SNH/CSL Properties Trust, Crestline Capital Corporation and CSL Group, Inc. (
    Incorporated by reference to Senior Housing Properties Trust's Current Report on Form 8-K dated November 5, 2001.)
    10.3
    10.5†

     
    Shared Services Agreement, dated January 2, 2002, between the Registrant and Reit Management & Research LLC
    10.4Amendment No. 1 to Shared Services Agreement between the Registrant and Reit Management & Research LLC, dated January 14, 2002
    10.5†***
    2001 Stock Option and Stock Incentive Plan of the RegistrantRegistrant. (
    Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-69846, as amended on December 5, 2001.)
    10.6*****
    10.6†#

     

    Form of Restricted Share Agreement. (
    Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2003.)

    10.7#


    Representative Form of Composite Copy of Operating Agreement, as amended through December 13, 2001, by and among subsidiaries of the Registrant and Marriott Senior Living Services, Inc. (
    Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-83648, as amended on March 20, 2002.)

    10.8#


    Representative Form of Pooling Agreement by and among certain subsidiaries of the Registrant and Marriott Senior Living Services, Inc. (
    Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-69846, as amended on December 5, 2001.)

    10.9


    Master Lease Agreement, dated December 31, 2001, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and Five Star Quality Care Trust, as TenantTenant. (
    Incorporated by reference to Senior Housing Properties Trust's Current Report on Form 8-K dated December 31, 2001.)
    10.7*****
    10.10


    Amended Master Lease Agreement, dated January 11, 2002, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and FS Tenant Holding Company Trust and FS Tenant Pool III Trust, as Tenant. (
    Incorporated by reference to Senior Housing Properties Trust's Current Report on Form 8-K dated December 31, 2001.)

    10.11


    First Amendment to Amended Master Lease Agreement, dated October 1, 2002, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and FS Tenant Holding Company Trust and FS Tenant Pool III Trust, as Tenant. (
    Incorporated by reference to the Company's Annual Report on Form 10-K for the year ended December 31, 2002.)

    10.12


    Second Amendment to Amended Master Lease Agreement, dated March 1, 2004, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and FS Tenant Holding Company Trust and FS Tenant Pool III Trust, collectively as Tenant. (
    Incorporated by reference to the Company's Annual Report on Form 10-K for the year ended December 31, 2003.)

    10.13


    Amended and Restated Lease Agreement, dated March 1, 2004, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and Five Star Quality Care Trust, as Tenant. (
    Incorporated by reference to the Company's Current Report on Form 8-K dated March 1, 2004.)
     


    10.14


    Guaranty Agreement, dated December 31, 2001, made by the Registrant, as Guarantor, for the benefit of the Landlord under the Master Lease Agreement, dated December 31, 2001, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and Five Star Quality Care Trust, as TenantTenant. (
    Incorporated by reference to Senior Housing Properties Trust's Current Report on Form 8-K dated December 31, 2001.)
    10.8
    10.15

     

    Pledge of Shares of Beneficial Interest Agreement, dated December 31, 2001, made by the Registrant for the benefit of the Landlord under the Master Lease Agreement, dated December 31, 2001, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and Five Star Quality Care Trust, as TenantTenant. (
    Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-83648, as amended on March 20, 2002.)
    10.9
    10.16

     

    Security Agreement, dated December 31, 2001, by and among Five Star Quality Care Trust and the Landlord under the Master Lease Agreement by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and Five Star Quality Care Trust, as Tenant, dated December 31, 20012001. (
    Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-83648, as amended on March 20, 2002.)
    10.10*****
    10.17

     
    Amended Master Lease
    Shared Services Agreement, dated January 11,2, 2002, by and among certain affiliatesbetween the Registrant and Reit Management & Research LLC. (
    Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-83648, as amended on March, 20, 2002.)

    10.18


    Amendment No. 1 to Shared Services Agreement, dated January 14, 2002, by and between the Registrant and Reit Management & Research LLC. (
    Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-83648.)

    10.19


    Amendment No. 2 to Shared Services Agreement, dated as of Senior Housing Properties Trust, as Landlord,March 10, 2004, by and FS Tenant Holding Company Trustbetween the Registrant and FS Tenant Pool III Trust, as TenantReit Management & Research LLC. (
    Incorporated by reference to the Company's Current Report on Form 8-K dated March 10, 2004.)
    10.11*****
    10.20

     

    Guaranty Agreement, dated January 11, 2002, made by the Registrant, as Guarantor, for the benefit of the Landlord under the Amended Master Lease Agreement, dated January 11, 2002, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and FS Tenant Holding Company Trust and FS Tenant Pool III Trust, as TenantTenant. (
    Incorporated by reference to Senior Housing Properties Trust's Current Report on Form 8-K dated December 31, 2001.)
    10.12
    10.21

     

    Pledge of Shares of Beneficial Interest Agreement, dated January 11, 2002, made by FSQ, Inc. for the benefit of the Landlord under the Amended Master Lease Agreement, dated January 11, 2002, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and FS Tenant Holding Company Trust and FS Tenant Pool III Trust, as TenantTenant. (
    Incorporated by reference to the Company's Registration Statement on Form S-1, File No. 333-83648, as amended on March 20, 2002.)
    10.13
    10.22

     

    Security Agreement, dated January 11, 2002, by and among FS Tenant Holding Company Trust and the Landlord under the Amended Master Lease Agreement, dated January 11, 2002, by and among certain affiliates of Senior Housing Properties Trust, as Landlord, and FS Tenant Holding Company Trust and FS Tenant Pool III Trust, as Tenant
    #10.14Representative Form of Composite Copy of Operating Agreement, as amended through December 13, 2001 between certain subsidiaries of the Registrant and Marriott Senior Living Services, Inc.
    #10.15***Representative Form of Pooling Agreement by and between certain subsidiaries of the Registrant and Marriott Senior Living Services, Inc.
    21.1Subsidiaries of the Registrant
    23.1Consent of Ballard Spahr Andrews & Ingersoll, LLP (contained in Exhibit 5.1)
    23.2Consent of Ernst & Young LLP
    23.3Consent of KPMG LLP
    23.4Consent of Arthur Andersen LLP
    23.5Consent of PricewaterhouseCoopers LLP
    24.1Power of Attorney (contained on page II-7)
    *To be filed by amendment.

    **


    Incorporated by reference to Senior Housing Properties Trust's Current Report on Form 8-K, dated December 13, 2001.

    ***


    Tenant. (Incorporated by reference to the Registrant'sCompany's Registration Statement on Form S-1, File No. 333-69846.333-83648, as amended on March 20, 2002.)

    ****10.23

     

    Receivables Purchase and Transfer Agreement, dated as of October 24, 2002, by and among the Registrant, as Primary Servicer, the Providers named therein, and FSQC Funding Co., LLC, as Purchaser. (
    Incorporated by reference to Senior Housingthe Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2002.)


    10.24


    Loan and Security Agreement, dated as of October 24, 2002, by and among FSQC Funding Co., LLC, as Borrower, the Lenders party thereto, Dresdner Kleinwort Wasserstein LLC, as Co-Program Manager, Syndication Agent and Lead Arranger, Healthcare Finance Group, Inc., as Co-Program Manager, and HFG Healthco-4 LLC, as Collateral Agent. (
    Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2002.)

    10.25


    Guaranty Agreement, dated as of October 24, 2002, made by the Registrant, Five Star Quality Care Trust and Five Star Quality Care Holding Co., Inc. in favor of FSQC Funding Co., LLC. (
    Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2002.)

    10.26


    Pledge Agreement, dated as of October 24, 2002, by and among Five Star Quality Care Trust and Five Star Quality Care Holding Co., Inc., as Grantors, and HFG Healthco-4 LLC, as Collateral Agent for the benefit of the Lenders and as assignee of the Purchaser. (
    Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2002.)

    10.27


    Assignment of Contracts as Collateral Security, dated as of October 24, 2002, between FSCQ Funding Co., LLC and HFG Healthco-4, LLC, as Collateral Agent. (
    Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2002.)

    10.28


    Lease Agreement, dated October 25, 2002, by and between SNH CHS Properties Trust'sTrust, as Landlord, and FVE-CHS LLC, as Tenant. (
    Incorporated by reference to the Company's Current Report on Form 8-K dated November 5, 2001.October 25, 2002.)

    *****10.29

     

    First Amendment to Lease Agreement, dated as of May 30, 2003, by and between SNH CHS Properties Trust and FVE-CHS LLC. (
    Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2003.)

    10.30


    Second Amendment to Lease Agreement dated as of September 30, 2003, by and between SNH CHS Properties Trust and FVE-CHS LLC. (
    Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2003.)

    10.31


    Guaranty Agreement, dated October 25, 2002, for the benefit of SNH CHS Properties Trust and Senior Housing Properties Trust'sTrust made by the Registrant. (
    Incorporated by reference to the Company's Annual Report on Form 10-K for the year ended December 31, 2002.)

    10.32


    Guaranty Agreement, dated October 25, 2002, made by Five Star Quality Care—MD, LLC, Five Star Quality Care—NC, LLC and Five Star Quality Care—VA, LLC for the benefit of SNH CHS Properties Trust. (
    Incorporated by reference to the Company's Report on Form 10-K for the year ended December 31, 2002.)

    10.33


    Pledge Agreement, dated October 25, 2002, made by FSQ, Inc. for the benefit of SNH CHS Properties Trust. (
    Incorporated by reference to the Company's Report on Form 10-K for the year ended December 31, 2002.)

    10.34


    Security Agreement, dated October 25, 2002, by and between FVE-CHS LLC and SNH CHS Properties Trust. (
    Incorporated by reference to the Company's Report on Form 10-K for the year ended December 31, 2002.)

    10.35


    Security Agreement, dated October 25, 2002, by and among Five Star Quality Care—MD, LLC, Five Star Quality Care—NC, LLC, Five Star Quality Care—VA, LLC and SNH CHS Properties Trust. (
    Incorporated by reference to the Company's Report on Form 10-K for the year ended December 31, 2002.)

    10.36


    Partial Termination of Lease and Sublease dated as of June 5, 2003, by and among SPTIHS Properties Trust, Five Star Quality Care Trust and Five Star Quality Care—GA, LLC. (
    Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2003.)


    10.37


    Purchase and Sale Agreement, dated March 1, 2004, by and among Ellicott City Land I, LLC and Ellicott City Land II, LLC, collectively as Sellers and SNH CHS Properties Trust, as Purchaser. (
    Incorporated by reference to the Company's Current Report on Form 8-K dated December 31, 2001.March 1, 2004.)



    Indicates a management contract or a compensatory plan, contract or arrangement.

    10.38†#

     

    Representative Indemnification Agreement. (
    Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2004.)

    10.39


    Partial Termination and Amendment of Lease, dated April 19, 2004, by and among certain subsidiaries of Senior Housing, as Landlord, and Five Star Quality Care Trust, as Tenant. (
    Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2004.)

    10.40


    Amended and Restated Purchase and Sale Agreement, filed is illustrativedated April 19, 2004, by and between SPT-Michigan Trust and Five Star Quality Care-Howell, LLC. (
    Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2004.)

    10.41


    Mortgage, dated April 19, 2004, between Five Star Quality Care-Howell, LLC and Love Funding Corporation. (
    Incorporated by reference to the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2004.)

    10.42


    First Amendment to Amended and Restated Lease Agreement, dated June 23, 2004, by and among certain subsidiaries of numerous other agreementsSenior Housing, as Landlord, and Five Star Quality Care Trust, as Tenant. (
    Incorporated by reference to which the Registrant is a party.Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2004.)

    10.43


    Letter Agreement, dated September 23, 2004, among Senior Housing Properties Trust, Five Star Quality Care, Inc. and FVE Acquisition Inc. (
    Incorporated by reference to the Company's Current Report on Form 8-K dated September 23, 2004.)

    21.1


    Subsidiaries of the Registrant. (
    Filed herewith.)

    23.1


    Consent of Venable LLP. (
    Contained in Exhibit 5.1.)

    23.2


    Consent of Ernst & Young LLP. (
    Filed herewith.)

    23.3


    Consent of Ernst & Young LLP. (
    Filed herewith.)

    24.1


    Power of Attorney. (
    Contained on page II-9.)

    Indicates a management contract or a compensatory plan, contract or arrangement.


    QuickLinks

    #
    Agreement filed is illustrative of proceeds
    Market price of common shares
    Dividend policy
    Five Star Quality Care, Inc. UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET At December 31, 2001 (amounts in thousands, except per share amounts)
    Five Star Quality Care, Inc. NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS (amounts in thousands, except share and per share amounts)
    Five Star Quality Care, Inc. CONSOLIDATED BALANCE SHEETS (amounts in thousands, except share and per share amounts )
    Five Star Quality Care, Inc. CONSOLIDATED STATEMENTS OF OPERATIONS (amounts in thousands, except per share amounts)
    Five Star Quality Care, Inc. CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY Fornumerous other agreements to which the year ended December 31, 2001 and the period April 27, 2000 (Inception) through December 31, 2000 (amounts in thousands, except share amounts)Registrant is a party.


    Five Star Quality Care, Inc. CONSOLIDATED STATEMENTS OF CASH FLOWS (amounts in thousands)
    Five Star Quality Care, Inc. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31, 2001 (amounts in thousands, except per share amounts)
    Forty-two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services, Inc. COMBINED BALANCE SHEETS (Note 1) December 31, 2000 and 1999 (Dollars in thousands)
    Forty-two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services, Inc. COMBINED STATEMENTS OF OPERATIONS (Note 1) Years ended December 31, 2000 and 1999 (Dollars in thousands)
    Forty-two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services, Inc. COMBINED STATEMENTS OF CHANGES IN NET EQUITY (DEFICIT) OF PARENT COMPANY (Note 1) Years ended December 31, 2000 and 1999 (Dollars in thousands)
    Forty-two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services, Inc. COMBINED STATEMENTS OF CASH FLOWS (Note 1) Years ended December 31, 2000 and 1999 (Dollars in thousands)
    Forty-two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services, Inc. NOTES TO COMBINED FINANCIAL STATEMENTS December 31, 2000 and 1999 (Dollars in thousands)
    Forty-two Facilities Acquired by Senior Housing Properties Trust from Integrated Health Services, Inc. SCHEDULE II—VALUATION AND QUALIFYING ACCOUNTS For the years ended December 31, 2000 and 1999 (dollars in thousands)
    Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network) (Debtor in Possession as of January 20, 2000) COMBINED BALANCE SHEETS (Dollars in thousands)
    Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network) (Debtor in Possession as of January 20, 2000) COMBINED STATEMENTS OF OPERATIONS (Dollars in thousands)
    Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network) (Debtor in Possession as of January 20, 2000) COMBINED STATEMENTS OF DIVISIONAL EQUITY (DEFICIT) (Dollars in thousands) Years ended December 31, 2000 and 1999
    Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network) (Debtor in Possession as of January 20, 2000) COMBINED STATEMENTS OF CASH FLOWS (Dollars in thousands)
    Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network) (Debtor in Possession as of January 20, 2000) NOTES TO COMBINED FINANCIAL STATEMENTS
    Certain Mariner Post-Acute Network Facilities (Operated by subsidiaries of Mariner Post-Acute Network) (Debtor in Possession as of January 20, 2000) SCHEDULE II — VALUATION AND QUALIFYING ACCOUNTS Years ended December 31, 2000 and 1999 (dollars in thousands)
    CSL Group, Inc. and Subsidiaries as Partitioned for Sale to SNH/CSL Properties Trust CONSOLIDATED BALANCE SHEETS December 28, 2001 and December 29, 2000 (in thousands)
    CSL Group, Inc. and Subsidiaries as Partitioned for Sale to SNH/CSL Properties Trust CONSOLIDATED STATEMENTS OF OPERATIONS Fiscal Years Ended December 28, 2001, December 29, 2000 and December 31, 1999 (in thousands)
    CSL Group, Inc. and Subsidiaries as Partitioned for Sale to SNH/CSL Properties Trust CONSOLIDATED STATEMENTS OF EQUITY Fiscal Years Ended December 28, 2001, December 29, 2000 and December 31, 1999 (in thousands)
    CSL Group, Inc. and Subsidiaries as Partitioned for Sale to SNH/CSL Properties Trust CONSOLIDATED STATEMENTS OF CASH FLOWS Fiscal Years Ended December 28, 2001, December 29, 2000 and December 31, 1999 (in thousands)
    CSL Group, Inc. and Subsidiaries as Partitioned for Sale to SNH/CSL Properties Trust NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
    ILM II Senior Living, Inc. CONSOLIDATED STATEMENT OF NET ASSETS IN LIQUIDATION August 31, 2001 (LIQUIDATION BASIS) (Dollars in thousands, except per share data)
    ILM II Senior Living, Inc. CONSOLIDATED BALANCE SHEET August 31, 2000 (GOING-CONCERN BASIS) (Dollars in thousands, except per share data)
    ILM II Senior Living, Inc. CONSOLIDATED STATEMENTS OF INCOME (In Liquidation as of August 31, 2001) For the years ended August 31, 2001, 2000, and 1999 (Dollars in thousands, except per share data)
    ILM II Senior Living, Inc. CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (In Liquidation as of August 31, 2001) For the years ended August 31, 2001, 2000 and 1999 (Dollars in thousands, except per share data)
    ILM II Senior Living, Inc. CONSOLIDATED STATEMENTS OF CASH FLOWS (In Liquidation as of August 31, 2001) For the years ended August 31, 2001, 2000, and 1999 (In thousands)
    ILM II Senior Living, Inc. NOTES TO FINANCIAL STATEMENTS
    ILM II Lease Corporation REPORT OF INDEPENDENT ACCOUNTANTS
    ILM II Lease Corporation REPORT INDEPENDENT AUDITORS
    ILM II Lease Corporation STATEMENT OF NET ASSETS IN LIQUIDATION (LIQUIDATION BASIS) August 31, 2001 (Dollars in thousands, except per share data)
    ILM II Lease Corporation BALANCE SHEET AUGUST 31, 2000 (GOING-CONCERN BASIS) (Dollars in thousands, except per share data)
    ILM II Lease Corporation STATEMENTS OF OPERATIONS (IN LIQUIDATION AS OF AUGUST 31, 2001) For the years ended August 31, 2001, 2000 and 1999 (Dollars in thousands, except per share data)
    ILM II Lease Corporation STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (IN LIQUIDATION AS OF AUGUST 31, 2001) For the years ended August 31, 2001, 2000 and 1999 (Dollars in thousands, except per share data)
    ILM II Lease Corporation STATEMENTS OF CASH FLOWS (IN LIQUIDATION AS OF AUGUST 31, 2001) For the years ended August 31, 2001, 2000 and 1999 (In thousands)
    ILM II Lease Corporation NOTES TO FINANCIAL STATEMENTS
    ILM II Senior Living, Inc. CONSOLIDATED STATEMENTS OF NET ASSETS IN LIQUIDATION (Liquidation Basis) November 30, 2001 (Unaudited) and August 31, 2001 (Dollars in thousands, except per share data)
    ILM II Senior Living, Inc. CONSOLIDATED STATEMENT OF CHANGES IN NET ASSETS IN LIQUIDATION (Liquidation Basis) For the three months ended November 30, 2001 (Unaudited) (Dollars in thousands, except per share data)
    ILM II Senior Living, Inc. CONSOLIDATED STATEMENT OF INCOME (Going Concern Basis) For the three months ended November 30, 2000 (Unaudited) (Dollars in thousands, except per share data)
    ILM Senior Living, Inc. CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY (Going Concern Basis) For the three months ended November 30, 2000 (Unaudited) (Dollars in thousands, except per share data)
    ILM II Senior Living, Inc. CONSOLIDATED STATEMENT OF CASH FLOWS (Going Concern Basis) For the three months ended November 30, 2000 (Unaudited) (Dollars in thousands)
    ILM II Senior Living, Inc. NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
    ILM II Lease Corporation STATEMENTS OF NET ASSETS IN LIQUIDATION (Liquidation Basis) November 30, 2001 (Unaudited) and August 31, 2001 (Dollars in thousands, except per share data)
    ILM II Lease Corporation STATEMENT OF CHANGES IN NET ASSETS IN LIQUIDATION (Liquidation Basis) For the three months ended November 30, 2001 (Unaudited) (Dollars in thousands, except per share data)
    ILM II Lease Corporation STATEMENT OF OPERATIONS (Going Concern Basis) For the three months ended November 30, 2000 (Unaudited) (Dollars in thousands, except per share data)
    ILM II Lease Corporation STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY (Going Concern Basis) For the three months ended November 30, 2000 (Unaudited) (Dollars in thousands, except per share data)
    ILM II Lease Corporation STATEMENT OF CASH FLOWS (Going Concern Basis) For the three months ended November 30, 2000 (Unaudited) (Dollars in thousands)
    ILM II Lease Corporation NOTES TO FINANCIAL STATEMENTS (UNAUDITED)